As of 2025-08-11, the Intrinsic Value of Norsk Hydro ASA (NHY.OL) is 82.52 NOK. This NHY.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.34 NOK, the upside of Norsk Hydro ASA is 28.30%.
The range of the Intrinsic Value is 67.47 - 105.94 NOK
Based on its market price of 64.34 NOK and our intrinsic valuation, Norsk Hydro ASA (NHY.OL) is undervalued by 28.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.47 - 105.94 | 82.52 | 28.3% |
| DCF (Growth 10y) | 83.78 - 129.51 | 101.75 | 58.1% |
| DCF (EBITDA 5y) | 80.37 - 102.41 | 94.01 | 46.1% |
| DCF (EBITDA 10y) | 94.15 - 125.31 | 111.32 | 73.0% |
| Fair Value | 122.35 - 122.35 | 122.35 | 90.17% |
| P/E | 34.98 - 65.48 | 48.94 | -23.9% |
| EV/EBITDA | 74.04 - 97.07 | 86.58 | 34.6% |
| EPV | 178.92 - 242.88 | 210.90 | 227.8% |
| DDM - Stable | 30.40 - 62.28 | 46.34 | -28.0% |
| DDM - Multi | 30.97 - 48.99 | 37.92 | -41.1% |
| Market Cap (mil) | 127,296.05 |
| Beta | 0.89 |
| Outstanding shares (mil) | 1,978.49 |
| Enterprise Value (mil) | 145,522.05 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.67% |
| Cost of Debt | 5.00% |
| WACC | 8.37% |