As of 2026-05-26, the Intrinsic Value of Norwegian Air Shuttle ASA (NAS.OL) is 28.36 NOK. This NAS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.38 NOK, the upside of Norwegian Air Shuttle ASA is 84.40%.
The range of the Intrinsic Value is 18.49 - 49.22 NOK
Based on its market price of 15.38 NOK and our intrinsic valuation, Norwegian Air Shuttle ASA (NAS.OL) is undervalued by 84.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.49 - 49.22 | 28.36 | 84.4% |
| DCF (Growth 10y) | 20.43 - 52.12 | 30.67 | 99.5% |
| DCF (EBITDA 5y) | 14.71 - 25.19 | 19.36 | 25.9% |
| DCF (EBITDA 10y) | 18.53 - 34.15 | 25.09 | 63.2% |
| Fair Value | 73.50 - 73.50 | 73.50 | 378.06% |
| P/E | 15.46 - 18.65 | 16.53 | 7.5% |
| EV/EBITDA | 16.73 - 30.44 | 22.37 | 45.5% |
| EPV | 51.11 - 103.05 | 77.08 | 401.3% |
| DDM - Stable | 16.13 - 35.80 | 25.97 | 68.9% |
| DDM - Multi | 17.88 - 33.24 | 23.47 | 52.7% |
| Market Cap (mil) | 16,224.31 |
| Beta | -0.15 |
| Outstanding shares (mil) | 1,055.24 |
| Enterprise Value (mil) | 28,341.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.57% |
| Cost of Debt | 11.03% |
| WACC | 10.62% |