As of 2025-07-07, the Intrinsic Value of Link Mobility Group Holding ASA (LINK.OL) is 36.60 NOK. This LINK.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.00 NOK, the upside of Link Mobility Group Holding ASA is 30.70%.
The range of the Intrinsic Value is 23.53 - 76.89 NOK
Based on its market price of 28.00 NOK and our intrinsic valuation, Link Mobility Group Holding ASA (LINK.OL) is undervalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.53 - 76.89 | 36.60 | 30.7% |
| DCF (Growth 10y) | 39.16 - 120.86 | 59.29 | 111.8% |
| DCF (EBITDA 5y) | 31.54 - 49.61 | 44.38 | 58.5% |
| DCF (EBITDA 10y) | 44.06 - 72.41 | 61.80 | 120.7% |
| Fair Value | 3.48 - 3.48 | 3.48 | -87.57% |
| P/E | 3.35 - 31.39 | 15.79 | -43.6% |
| EV/EBITDA | 18.19 - 28.90 | 26.44 | -5.6% |
| EPV | 29.29 - 43.58 | 36.44 | 30.1% |
| DDM - Stable | 1.21 - 3.50 | 2.35 | -91.6% |
| DDM - Multi | 21.80 - 49.88 | 30.44 | 8.7% |
| Market Cap (mil) | 8,401.40 |
| Beta | 0.75 |
| Outstanding shares (mil) | 300.05 |
| Enterprise Value (mil) | 9,368.97 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.82% |
| Cost of Debt | 6.29% |
| WACC | 7.66% |