As of 2025-05-15, the Intrinsic Value of Norwegian Property ASA (NPRO.OL) is 0.17 NOK. This NPRO.OL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 18.25 NOK, the upside of Norwegian Property ASA is -99.10%.
The range of the Intrinsic Value is (7.66) - 94.29 NOK
Based on its market price of 18.25 NOK and our intrinsic valuation, Norwegian Property ASA (NPRO.OL) is overvalued by 99.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.68) - 74.95 | (3.19) | -117.5% |
| DCF (Growth 10y) | (7.66) - 94.29 | 0.17 | -99.1% |
| DCF (EBITDA 5y) | (6.52) - (4.82) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.21) - (3.82) | (1,234.50) | -123450.0% |
| Fair Value | 19.09 - 19.09 | 19.09 | 4.60% |
| P/E | 19.38 - 50.55 | 35.00 | 91.8% |
| EV/EBITDA | (7.82) - 1.40 | (3.41) | -118.7% |
| EPV | (3.78) - 0.33 | (1.72) | -109.4% |
| DDM - Stable | 48.71 - 205.79 | 127.25 | 597.3% |
| DDM - Multi | 23.97 - 79.83 | 37.00 | 102.7% |
| Market Cap (mil) | 11,745.26 |
| Beta | 0.59 |
| Outstanding shares (mil) | 643.58 |
| Enterprise Value (mil) | 23,361.16 |
| Market risk premium | 4.74% |
| Cost of Equity | 7.29% |
| Cost of Debt | 4.25% |
| WACC | 5.35% |