As of 2025-07-04, the Intrinsic Value of Photocure ASA (PHO.OL) is 10.68 NOK. This PHO.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.20 NOK, the upside of Photocure ASA is -81.30%.
The range of the Intrinsic Value is 9.17 - 33.77 NOK
Based on its market price of 57.20 NOK and our intrinsic valuation, Photocure ASA (PHO.OL) is overvalued by 81.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.17 - 33.77 | 10.68 | -81.3% |
| DCF (Growth 10y) | 21.02 - 212.66 | 32.85 | -42.6% |
| DCF (EBITDA 5y) | 28.80 - 64.40 | 47.86 | -16.3% |
| DCF (EBITDA 10y) | 33.50 - 78.63 | 56.70 | -0.9% |
| Fair Value | 0.39 - 0.39 | 0.39 | -99.31% |
| P/E | 1.03 - 7.99 | 3.47 | -93.9% |
| EV/EBITDA | 13.75 - 25.25 | 20.12 | -64.8% |
| EPV | 48.97 - 61.13 | 55.05 | -3.8% |
| DDM - Stable | 1.43 - 25.97 | 13.70 | -76.0% |
| DDM - Multi | 9.70 - 136.60 | 18.10 | -68.4% |
| Market Cap (mil) | 1,551.26 |
| Beta | 0.19 |
| Outstanding shares (mil) | 27.12 |
| Enterprise Value (mil) | 1,291.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.04% |
| Cost of Debt | 5.00% |
| WACC | 6.00% |