As of 2026-04-03, the Intrinsic Value of Pexip Holding ASA (PEXIP.OL) is 56.17 NOK. This PEXIP.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.40 NOK, the upside of Pexip Holding ASA is -8.50%.
The range of the Intrinsic Value is 40.12 - 99.48 NOK
Based on its market price of 61.40 NOK and our intrinsic valuation, Pexip Holding ASA (PEXIP.OL) is overvalued by 8.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.12 - 99.48 | 56.17 | -8.5% |
| DCF (Growth 10y) | 52.85 - 126.78 | 72.97 | 18.8% |
| DCF (EBITDA 5y) | 29.64 - 59.24 | 44.00 | -28.3% |
| DCF (EBITDA 10y) | 40.88 - 77.49 | 57.91 | -5.7% |
| Fair Value | 56.99 - 56.99 | 56.99 | -7.18% |
| P/E | 45.55 - 58.45 | 51.33 | -16.4% |
| EV/EBITDA | 21.13 - 45.07 | 33.57 | -45.3% |
| EPV | 34.78 - 44.59 | 39.68 | -35.4% |
| DDM - Stable | 25.20 - 87.19 | 56.20 | -8.5% |
| DDM - Multi | 42.09 - 101.81 | 58.33 | -5.0% |
| Market Cap (mil) | 6,412.00 |
| Beta | 0.67 |
| Outstanding shares (mil) | 104.43 |
| Enterprise Value (mil) | 6,077.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.34% |
| Cost of Debt | 4.25% |
| WACC | 7.31% |