OSSR.CO
Ossur hf
Price:  
35.9 
DKK
Volume:  
8,830
Iceland | Health Care Equipment & Supplies

OSSR.CO Intrinsic Value

-44 %
Upside

What is the intrinsic value of OSSR.CO?

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.

Is OSSR.CO undervalued or overvalued?

Based on its market price of 35.90 DKK and our intrinsic valuation, Ossur hf (OSSR.CO) is overvalued by 44%.

35.90 DKK
Stock Price
20.11 DKK
Intrinsic Value
Intrinsic Value Details

OSSR.CO Intrinsic Value - Valuation Summary

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%

OSSR.CO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)15,327
Beta0.22
Outstanding shares (mil)427
Enterprise Value (mil)15,327
Market risk premium5.6%
Cost of Equity9.65%
Cost of Debt4.25%
WACC8.3%