NAS.OL
Norwegian Air Shuttle ASA
Price:  
14.28 
NOK
Volume:  
19,671,944.00
Norway | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAS.OL Intrinsic Value

130.80 %
Upside

What is the intrinsic value of NAS.OL?

As of 2025-06-02, the Intrinsic Value of Norwegian Air Shuttle ASA (NAS.OL) is 32.96 NOK. This NAS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.28 NOK, the upside of Norwegian Air Shuttle ASA is 130.80%.

The range of the Intrinsic Value is 27.39 - 41.22 NOK

Is NAS.OL undervalued or overvalued?

Based on its market price of 14.28 NOK and our intrinsic valuation, Norwegian Air Shuttle ASA (NAS.OL) is undervalued by 130.80%.

14.28 NOK
Stock Price
32.96 NOK
Intrinsic Value
Intrinsic Value Details

NAS.OL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.39 - 41.22 32.96 130.8%
DCF (Growth 10y) 31.31 - 45.76 37.16 160.2%
DCF (EBITDA 5y) 15.92 - 20.97 17.60 23.3%
DCF (EBITDA 10y) 22.50 - 28.75 24.83 73.9%
Fair Value 7.79 - 7.79 7.79 -45.44%
P/E 10.15 - 14.90 11.97 -16.2%
EV/EBITDA 12.73 - 33.73 20.73 45.2%
EPV 86.50 - 111.45 98.98 593.1%
DDM - Stable 9.53 - 19.21 14.37 0.6%
DDM - Multi 10.44 - 17.18 13.06 -8.6%

NAS.OL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,764.21
Beta -0.07
Outstanding shares (mil) 963.88
Enterprise Value (mil) 18,237.61
Market risk premium 5.10%
Cost of Equity 9.87%
Cost of Debt 6.50%
WACC 8.04%