The Discounted Cash Flow (DCF) valuation of Norwegian Air Shuttle ASA (NAS.OL) is 30.51 NOK. With the latest stock price at 13.60 NOK, the upside of Norwegian Air Shuttle ASA based on DCF is 124.3%.
Based on the latest price of 13.60 NOK and our DCF valuation, Norwegian Air Shuttle ASA (NAS.OL) is a buy. buying NAS.OL stocks now will result in a potential gain of 124.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.0% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25.22 - 38.43 | 30.51 |
| Upside | 85.4% - 182.6% | 124.3% |