As of 2025-06-27, the Intrinsic Value of Pioneer Property Group ASA (PPG.OL) is 2,871.27 NOK. This PPG.OL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 100.00 NOK, the upside of Pioneer Property Group ASA is 2,771.30%.
The range of the Intrinsic Value is 1,878.00 - 3,917.18 NOK
Based on its market price of 100.00 NOK and our intrinsic valuation, Pioneer Property Group ASA (PPG.OL) is undervalued by 2,771.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4,888.80) - (2,720.07) | (3,445.34) | -3545.3% |
| DCF (Growth 10y) | (3,418.85) - (5,945.33) | (4,270.21) | -4370.2% |
| DCF (EBITDA 5y) | 1,878.00 - 3,917.18 | 2,871.27 | 2771.3% |
| DCF (EBITDA 10y) | 4,387.11 - 9,606.53 | 6,836.43 | 6736.4% |
| Fair Value | 290.49 - 290.49 | 290.49 | 190.48% |
| P/E | 106.20 - 147.57 | 123.94 | 23.9% |
| EV/EBITDA | (52.02) - 811.04 | 339.96 | 240.0% |
| EPV | (159.99) - (154.11) | (157.05) | -257.1% |
| DDM - Stable | 216.99 - 6,947.10 | 3,582.04 | 3482.0% |
| DDM - Multi | 634.37 - 14,923.21 | 1,186.84 | 1086.8% |
| Market Cap (mil) | 1,032.76 |
| Beta | 0.22 |
| Outstanding shares (mil) | 10.33 |
| Enterprise Value (mil) | 2,984.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.95% |
| Cost of Debt | 13.70% |
| WACC | 9.68% |