As of 2025-07-04, the Intrinsic Value of Odfjell Drilling Ltd (ODL.OL) is 96.37 NOK. This ODL.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.40 NOK, the upside of Odfjell Drilling Ltd is 38.90%.
The range of the Intrinsic Value is 67.79 - 156.74 NOK
Based on its market price of 69.40 NOK and our intrinsic valuation, Odfjell Drilling Ltd (ODL.OL) is undervalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.79 - 156.74 | 96.37 | 38.9% |
| DCF (Growth 10y) | 77.24 - 163.25 | 105.10 | 51.4% |
| DCF (EBITDA 5y) | 40.75 - 59.10 | 51.34 | -26.0% |
| DCF (EBITDA 10y) | 57.31 - 80.33 | 69.67 | 0.4% |
| Fair Value | 85.73 - 85.73 | 85.73 | 23.53% |
| P/E | 30.56 - 54.66 | 43.18 | -37.8% |
| EV/EBITDA | 34.27 - 71.08 | 50.39 | -27.4% |
| EPV | 233.72 - 305.86 | 269.79 | 288.7% |
| DDM - Stable | 29.53 - 79.49 | 54.51 | -21.5% |
| DDM - Multi | 39.11 - 74.62 | 50.64 | -27.0% |
| Market Cap (mil) | 16,642.81 |
| Beta | 1.40 |
| Outstanding shares (mil) | 239.81 |
| Enterprise Value (mil) | 21,863.01 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.01% |
| Cost of Debt | 5.99% |
| WACC | 7.31% |