As of 2025-08-04, the Intrinsic Value of Norbit ASA (NORBT.OL) is 138.31 NOK. This NORBT.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.00 NOK, the upside of Norbit ASA is -31.50%.
The range of the Intrinsic Value is 87.75 - 328.70 NOK
Based on its market price of 202.00 NOK and our intrinsic valuation, Norbit ASA (NORBT.OL) is overvalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.75 - 328.70 | 138.31 | -31.5% |
| DCF (Growth 10y) | 148.32 - 531.95 | 229.16 | 13.4% |
| DCF (EBITDA 5y) | 81.30 - 102.64 | 87.59 | -56.6% |
| DCF (EBITDA 10y) | 117.60 - 153.77 | 129.98 | -35.7% |
| Fair Value | 118.41 - 118.41 | 118.41 | -41.38% |
| P/E | 55.99 - 94.82 | 74.84 | -63.0% |
| EV/EBITDA | 45.60 - 78.93 | 54.58 | -73.0% |
| EPV | 57.08 - 76.33 | 66.71 | -67.0% |
| DDM - Stable | 61.55 - 290.05 | 175.80 | -13.0% |
| DDM - Multi | 104.80 - 385.37 | 164.96 | -18.3% |
| Market Cap (mil) | 12,917.90 |
| Beta | 1.64 |
| Outstanding shares (mil) | 63.95 |
| Enterprise Value (mil) | 13,210.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.93% |
| Cost of Debt | 5.00% |
| WACC | 6.80% |