As of 2025-08-07, the Intrinsic Value of Stolt-Nielsen Ltd (SNI.OL) is 553.91 NOK. This SNI.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 314.00 NOK, the upside of Stolt-Nielsen Ltd is 76.40%.
The range of the Intrinsic Value is 440.99 - 706.42 NOK
Based on its market price of 314.00 NOK and our intrinsic valuation, Stolt-Nielsen Ltd (SNI.OL) is undervalued by 76.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 440.99 - 706.42 | 553.91 | 76.4% |
| DCF (Growth 10y) | 511.89 - 766.33 | 620.69 | 97.7% |
| DCF (EBITDA 5y) | 141.67 - 233.89 | 170.80 | -45.6% |
| DCF (EBITDA 10y) | 297.44 - 405.28 | 336.91 | 7.3% |
| Fair Value | 1,824.58 - 1,824.58 | 1,824.58 | 481.08% |
| P/E | 306.80 - 630.57 | 429.61 | 36.8% |
| EV/EBITDA | (164.45) - 234.76 | (6.99) | -102.2% |
| EPV | 542.92 - 711.71 | 627.32 | 99.8% |
| DDM - Stable | 350.57 - 631.06 | 490.81 | 56.3% |
| DDM - Multi | 353.39 - 496.13 | 412.78 | 31.5% |
| Market Cap (mil) | 18,375.28 |
| Beta | 1.61 |
| Outstanding shares (mil) | 58.52 |
| Enterprise Value (mil) | 43,412.33 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.99% |
| Cost of Debt | 5.11% |
| WACC | 8.23% |