As of 2025-07-04, the Intrinsic Value of Tomra Systems ASA (TOM.OL) is 28.61 NOK. This TOM.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.70 NOK, the upside of Tomra Systems ASA is -81.90%.
The range of the Intrinsic Value is 15.25 - 210.31 NOK
Based on its market price of 157.70 NOK and our intrinsic valuation, Tomra Systems ASA (TOM.OL) is overvalued by 81.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.25 - 210.31 | 28.61 | -81.9% |
| DCF (Growth 10y) | 26.33 - 346.67 | 48.35 | -69.3% |
| DCF (EBITDA 5y) | 10.36 - 13.36 | 11.68 | -92.6% |
| DCF (EBITDA 10y) | 17.30 - 23.30 | 19.94 | -87.4% |
| Fair Value | 3.16 - 3.16 | 3.16 | -98.00% |
| P/E | 2.99 - 7.75 | 5.16 | -96.7% |
| EV/EBITDA | 4.44 - 8.28 | 6.03 | -96.2% |
| EPV | 10.78 - 15.57 | 13.17 | -91.6% |
| DDM - Stable | 5.40 - 88.35 | 46.87 | -70.3% |
| DDM - Multi | 17.05 - 208.85 | 31.04 | -80.3% |
| Market Cap (mil) | 46,685.51 |
| Beta | 0.86 |
| Outstanding shares (mil) | 296.04 |
| Enterprise Value (mil) | 47,104.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.40% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |