As of 2025-08-07, the Intrinsic Value of Wilson ASA (WILS.OL) is 181.71 NOK. This WILS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.60 NOK, the upside of Wilson ASA is 177.00%.
The range of the Intrinsic Value is 150.86 - 226.41 NOK
Based on its market price of 65.60 NOK and our intrinsic valuation, Wilson ASA (WILS.OL) is undervalued by 177.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 150.86 - 226.41 | 181.71 | 177.0% |
| DCF (Growth 10y) | 188.29 - 273.72 | 223.31 | 240.4% |
| DCF (EBITDA 5y) | 125.01 - 211.37 | 170.41 | 159.8% |
| DCF (EBITDA 10y) | 166.95 - 261.37 | 214.45 | 226.9% |
| Fair Value | 576.59 - 576.59 | 576.59 | 778.94% |
| P/E | 84.05 - 164.67 | 112.53 | 71.5% |
| EV/EBITDA | 89.43 - 295.38 | 168.48 | 156.8% |
| EPV | 259.60 - 330.85 | 295.22 | 350.0% |
| DDM - Stable | 133.17 - 242.96 | 188.06 | 186.7% |
| DDM - Multi | 98.50 - 143.24 | 116.96 | 78.3% |
| Market Cap (mil) | 2,875.32 |
| Beta | 0.19 |
| Outstanding shares (mil) | 43.83 |
| Enterprise Value (mil) | 4,377.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.83% |
| Cost of Debt | 4.32% |
| WACC | 7.82% |