As of 2025-07-13, the Intrinsic Value of Kitron ASA (KIT.OL) is 14.78 NOK. This KIT.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.50 NOK, the upside of Kitron ASA is -75.60%.
The range of the Intrinsic Value is 8.55 - 56.35 NOK
Based on its market price of 60.50 NOK and our intrinsic valuation, Kitron ASA (KIT.OL) is overvalued by 75.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.55 - 56.35 | 14.78 | -75.6% |
| DCF (Growth 10y) | 10.61 - 64.79 | 17.71 | -70.7% |
| DCF (EBITDA 5y) | 3.92 - 5.63 | 4.67 | -92.3% |
| DCF (EBITDA 10y) | 5.79 - 8.14 | 6.81 | -88.7% |
| Fair Value | 1.09 - 1.09 | 1.09 | -98.19% |
| P/E | 2.76 - 4.24 | 3.41 | -94.4% |
| EV/EBITDA | 1.39 - 3.56 | 2.61 | -95.7% |
| EPV | 4.02 - 5.51 | 4.76 | -92.1% |
| DDM - Stable | 2.23 - 18.57 | 10.40 | -82.8% |
| DDM - Multi | 7.15 - 46.44 | 12.40 | -79.5% |
| Market Cap (mil) | 12,034.66 |
| Beta | 0.34 |
| Outstanding shares (mil) | 198.92 |
| Enterprise Value (mil) | 12,142.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.64% |
| Cost of Debt | 5.40% |
| WACC | 6.61% |