As of 2025-08-08, the Intrinsic Value of Ossur hf (OSSR.CO) is 20.11 DKK. This OSSR.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.90 DKK, the upside of Ossur hf is -44.00%.
The range of the Intrinsic Value is 13.59 - 34.18 DKK
Based on its market price of 35.90 DKK and our intrinsic valuation, Ossur hf (OSSR.CO) is overvalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.59 - 34.18 | 20.11 | -44.0% |
| DCF (Growth 10y) | 17.11 - 38.82 | 24.04 | -33.0% |
| DCF (EBITDA 5y) | 23.72 - 31.37 | 28.10 | -21.7% |
| DCF (EBITDA 10y) | 26.32 - 35.86 | 31.41 | -12.5% |
| Fair Value | 22.36 - 22.36 | 22.36 | -37.71% |
| P/E | 22.64 - 27.06 | 23.89 | -33.5% |
| EV/EBITDA | 23.21 - 31.31 | 28.00 | -22.0% |
| EPV | 12.50 - 17.46 | 14.98 | -58.3% |
| DDM - Stable | 7.47 - 18.93 | 13.20 | -63.2% |
| DDM - Multi | 11.79 - 23.63 | 15.78 | -56.1% |
| Market Cap (mil) | 15,326.93 |
| Beta | 0.22 |
| Outstanding shares (mil) | 426.93 |
| Enterprise Value (mil) | 15,326.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.65% |
| Cost of Debt | 4.25% |
| WACC | 8.35% |