As of 2025-06-26, the Intrinsic Value of Hexagon Composites ASA (HEX.OL) is 9.48 NOK. This HEX.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.90 NOK, the upside of Hexagon Composites ASA is -43.90%.
The range of the Intrinsic Value is 3.35 - 28.30 NOK
Based on its market price of 16.90 NOK and our intrinsic valuation, Hexagon Composites ASA (HEX.OL) is overvalued by 43.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.35 - 28.30 | 9.48 | -43.9% |
| DCF (Growth 10y) | 38.01 - 132.84 | 61.35 | 263.0% |
| DCF (EBITDA 5y) | 20.79 - 27.16 | 23.67 | 40.0% |
| DCF (EBITDA 10y) | 40.16 - 53.55 | 46.20 | 173.4% |
| Fair Value | -30.43 - -30.43 | -30.43 | -280.06% |
| P/E | (79.65) - (77.83) | (78.83) | -566.5% |
| EV/EBITDA | 9.60 - 20.97 | 14.49 | -14.3% |
| EPV | 54.23 - 69.48 | 61.85 | 266.0% |
| DDM - Stable | (43.79) - (209.88) | (126.84) | -850.5% |
| DDM - Multi | (29.24) - (112.44) | (46.82) | -377.0% |
| Market Cap (mil) | 3,550.18 |
| Beta | 0.59 |
| Outstanding shares (mil) | 210.07 |
| Enterprise Value (mil) | 5,243.42 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.62% |
| Cost of Debt | 7.37% |
| WACC | 7.59% |