As of 2025-08-07, the Intrinsic Value of Odfjell SE (ODF.OL) is 315.74 NOK. This ODF.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131.80 NOK, the upside of Odfjell SE is 139.60%.
The range of the Intrinsic Value is 245.29 - 424.16 NOK
Based on its market price of 131.80 NOK and our intrinsic valuation, Odfjell SE (ODF.OL) is undervalued by 139.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 245.29 - 424.16 | 315.74 | 139.6% |
| DCF (Growth 10y) | 275.30 - 454.49 | 346.31 | 162.8% |
| DCF (EBITDA 5y) | 119.85 - 260.84 | 165.29 | 25.4% |
| DCF (EBITDA 10y) | 188.73 - 329.53 | 236.69 | 79.6% |
| Fair Value | 784.24 - 784.24 | 784.24 | 495.02% |
| P/E | 130.50 - 228.89 | 158.18 | 20.0% |
| EV/EBITDA | 65.91 - 572.37 | 218.07 | 65.5% |
| EPV | 527.99 - 746.30 | 637.14 | 383.4% |
| DDM - Stable | 155.76 - 278.09 | 216.93 | 64.6% |
| DDM - Multi | 171.85 - 233.28 | 197.59 | 49.9% |
| Market Cap (mil) | 10,507.10 |
| Beta | 2.21 |
| Outstanding shares (mil) | 79.72 |
| Enterprise Value (mil) | 20,630.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.63% |
| Cost of Debt | 5.44% |
| WACC | 8.65% |