As of 2025-07-04, 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%.
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%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 13.59 - 34.18 | 20.11 | -44.0% | |
DCF (Growth Exit 10Y) | 17.11 - 38.82 | 24.04 | -33.0% | |
DCF (EBITDA Exit 5Y) | 22.84 - 34.14 | 28.89 | -19.5% | |
DCF (EBITDA Exit 10Y) | 25.49 - 38.43 | 32.06 | -10.7% | |
Peter Lynch Fair Value | 22.1 - 22.1 | 22.1 | -38.43% | |
P/E Multiples | 24.99 - 26.64 | 25.78 | -28.2% | |
EV/EBITDA Multiples | 22.19 - 32.99 | 28.34 | -21.1% | |
Earnings Power Value | 12.5 - 17.46 | 14.98 | -58.3% | |
Dividend Discount Model - Stable | 7.47 - 18.93 | 13.20 | -63.2% | |
Dividend Discount Model - Multi Stages | 11.79 - 23.63 | 15.78 | -56.1% |
Market Cap (mil) | 15,327 |
Beta | 0.22 |
Outstanding shares (mil) | 427 |
Enterprise Value (mil) | 15,327 |
Market risk premium | 5.6% |
Cost of Equity | 9.65% |
Cost of Debt | 4.25% |
WACC | 8.3% |