As of 2025-07-17, the Intrinsic Value of Mintra Holding AS (MNTR.OL) is 3.91 NOK. This MNTR.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.98 NOK, the upside of Mintra Holding AS is -1.70%.
The range of the Intrinsic Value is 2.19 - 12.20 NOK
Based on its market price of 3.98 NOK and our intrinsic valuation, Mintra Holding AS (MNTR.OL) is overvalued by 1.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.19 - 12.20 | 3.91 | -1.7% |
| DCF (Growth 10y) | 2.52 - 12.72 | 4.29 | 7.9% |
| DCF (EBITDA 5y) | 1.79 - 2.29 | 2.02 | -49.3% |
| DCF (EBITDA 10y) | 2.16 - 3.01 | 2.54 | -36.1% |
| Fair Value | 3.37 - 3.37 | 3.37 | -15.26% |
| P/E | 2.58 - 4.22 | 3.43 | -13.8% |
| EV/EBITDA | 1.39 - 3.75 | 2.19 | -45.0% |
| EPV | 4.38 - 6.95 | 5.67 | 42.4% |
| DDM - Stable | 1.43 - 7.99 | 4.71 | 18.3% |
| DDM - Multi | 2.15 - 9.55 | 3.53 | -11.3% |
| Market Cap (mil) | 891.00 |
| Beta | 0.30 |
| Outstanding shares (mil) | 223.87 |
| Enterprise Value (mil) | 1,053.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.57% |
| Cost of Debt | 5.44% |
| WACC | 7.23% |