As of 2025-07-18, the Intrinsic Value of Norske Skog ASA (NSKOG.OL) is 25.15 NOK. This NSKOG.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.00 NOK, the upside of Norske Skog ASA is 9.30%.
The range of the Intrinsic Value is (8.60) - 262.73 NOK
Based on its market price of 23.00 NOK and our intrinsic valuation, Norske Skog ASA (NSKOG.OL) is undervalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.60) - 262.73 | 25.15 | 9.3% |
| DCF (Growth 10y) | (29.16) - 90.85 | (14.09) | -161.2% |
| DCF (EBITDA 5y) | (7.36) - 34.53 | 15.85 | -31.1% |
| DCF (EBITDA 10y) | (12.01) - 30.00 | 9.82 | -57.3% |
| Fair Value | -74.26 - -74.26 | -74.26 | -422.86% |
| P/E | (24.77) - (25.60) | (24.43) | -206.2% |
| EV/EBITDA | (9.51) - 33.73 | 19.01 | -17.4% |
| EPV | 517.56 - 799.04 | 658.30 | 2762.2% |
| DDM - Stable | (23.78) - (69.74) | (46.76) | -303.3% |
| DDM - Multi | (23.46) - (54.67) | (32.97) | -243.3% |
| Market Cap (mil) | 1,951.32 |
| Beta | 1.48 |
| Outstanding shares (mil) | 84.84 |
| Enterprise Value (mil) | 6,038.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.29% |
| Cost of Debt | 5.62% |
| WACC | 5.90% |