As of 2025-07-15, the Intrinsic Value of PGS ASA (PGS.OL) is 6.51 NOK. This PGS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.02 NOK, the upside of PGS ASA is -27.90%.
The range of the Intrinsic Value is 3.56 - 12.10 NOK
Based on its market price of 9.02 NOK and our intrinsic valuation, PGS ASA (PGS.OL) is overvalued by 27.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.56 - 12.10 | 6.51 | -27.9% |
| DCF (Growth 10y) | 7.13 - 17.29 | 10.67 | 18.2% |
| DCF (EBITDA 5y) | 4.39 - 18.06 | 12.23 | 35.6% |
| DCF (EBITDA 10y) | 7.75 - 23.16 | 16.26 | 80.2% |
| Fair Value | 2.24 - 2.24 | 2.24 | -75.18% |
| P/E | 0.01 - 2.50 | 1.09 | -87.9% |
| EV/EBITDA | 5.36 - 21.72 | 13.05 | 44.7% |
| EPV | 61.78 - 75.44 | 68.61 | 660.5% |
| DDM - Stable | 3.30 - 8.02 | 5.66 | -37.3% |
| DDM - Multi | 1.54 - 2.96 | 2.03 | -77.5% |
| Market Cap (mil) | 8,618.81 |
| Beta | 2.35 |
| Outstanding shares (mil) | 955.31 |
| Enterprise Value (mil) | 14,775.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.26% |
| Cost of Debt | 7.08% |
| WACC | 7.41% |