As of 2024-05-20, the Intrinsic Value of Kongsberg Gruppen ASA (KOG.OL) is 446.34 NOK. This KOG.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 863.50 NOK, the upside of Kongsberg Gruppen ASA is %.

The range of the Intrinsic Value is 303.51 - 910.47 NOK

	Range	Selected	Upside
a
DCF (Growth 5y)	303.51 - 910.47	446.34	-48.3%
DCF (Growth 10y)	454.49 - 1,334.71	662.89	-23.2%
DCF (EBITDA 5y)	317.16 - 634.84	467.05	-45.9%
DCF (EBITDA 10y)	402.66 - 779.10	573.05	-33.6%
Fair Value	527.41 - 527.41	527.41	-38.92%
P/E	606.07 - 819.82	729.50	-15.5%
EV/EBITDA	253.82 - 583.12	457.65	-47.0%
EPV	520.00 - 680.79	600.40	-30.5%
DDM - Stable	240.90 - 975.44	608.17	-29.6%
DDM - Multi	458.54 - 1,369.57	678.58	-21.4%