As of 2025-05-30, the Intrinsic Value of Wallenius Wilhelmsen ASA (WAWI.OL) is 313.07 NOK. This WAWI.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.80 NOK, the upside of Wallenius Wilhelmsen ASA is 292.30%.
The range of the Intrinsic Value is 268.86 - 374.66 NOK
Based on its market price of 79.80 NOK and our intrinsic valuation, Wallenius Wilhelmsen ASA (WAWI.OL) is undervalued by 292.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 268.86 - 374.66 | 313.07 | 292.3% |
| DCF (Growth 10y) | 292.54 - 394.92 | 335.56 | 320.5% |
| DCF (EBITDA 5y) | 129.18 - 165.94 | 136.03 | 70.5% |
| DCF (EBITDA 10y) | 192.71 - 234.43 | 204.21 | 155.9% |
| Fair Value | 606.00 - 606.00 | 606.00 | 659.40% |
| P/E | 83.87 - 188.59 | 132.87 | 66.5% |
| EV/EBITDA | 83.21 - 142.05 | 103.65 | 29.9% |
| EPV | 591.46 - 724.49 | 657.97 | 724.5% |
| DDM - Stable | 126.89 - 225.89 | 176.39 | 121.0% |
| DDM - Multi | 159.19 - 212.62 | 181.64 | 127.6% |
| Market Cap (mil) | 33,763.38 |
| Beta | 1.90 |
| Outstanding shares (mil) | 423.10 |
| Enterprise Value (mil) | 50,445.75 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.02% |
| Cost of Debt | 4.63% |
| WACC | 8.33% |