As of 2025-07-04, the Intrinsic Value of Magnora ASA (MGN.OL) is 7,187.23 NOK. This MGN.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.70 NOK, the upside of Magnora ASA is 28,998.10%.
The range of the Intrinsic Value is 5,820.92 - 9,484.69 NOK
Based on its market price of 24.70 NOK and our intrinsic valuation, Magnora ASA (MGN.OL) is undervalued by 28,998.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,820.92 - 9,484.69 | 7,187.23 | 28998.1% |
| DCF (Growth 10y) | 6,627.52 - 10,640.92 | 8,131.89 | 32822.6% |
| DCF (EBITDA 5y) | 3,886.89 - 5,080.63 | 4,488.45 | 18071.9% |
| DCF (EBITDA 10y) | 5,171.91 - 6,821.43 | 5,952.71 | 24000.0% |
| Fair Value | 249.09 - 249.09 | 249.09 | 908.45% |
| P/E | 93.66 - 8,135.36 | 2,906.74 | 11668.2% |
| EV/EBITDA | 22.75 - 3,132.13 | 1,328.29 | 5277.7% |
| EPV | (34.13) - (50.73) | (42.43) | -271.8% |
| DDM - Stable | 69.47 - 150.34 | 109.90 | 345.0% |
| DDM - Multi | 5,401.25 - 9,097.44 | 6,777.77 | 27340.4% |
| Market Cap (mil) | 1,624.77 |
| Beta | 0.52 |
| Outstanding shares (mil) | 65.78 |
| Enterprise Value (mil) | 1,396.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.50% |
| Cost of Debt | 5.00% |
| WACC | 8.50% |