As of 2026-04-03, the Intrinsic Value of Webstep ASA (WSTEP.OL) is 23.32 NOK. This WSTEP.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.70 NOK, the upside of Webstep ASA is 31.80%.
The range of the Intrinsic Value is 19.54 - 29.39 NOK
Based on its market price of 17.70 NOK and our intrinsic valuation, Webstep ASA (WSTEP.OL) is undervalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.54 - 29.39 | 23.32 | 31.8% |
| DCF (Growth 10y) | 25.87 - 39.52 | 31.13 | 75.9% |
| DCF (EBITDA 5y) | 19.74 - 24.96 | 22.14 | 25.1% |
| DCF (EBITDA 10y) | 24.88 - 32.61 | 28.36 | 60.2% |
| Fair Value | 35.79 - 35.79 | 35.79 | 102.22% |
| P/E | 23.22 - 30.30 | 25.57 | 44.5% |
| EV/EBITDA | 17.06 - 26.89 | 22.14 | 25.1% |
| EPV | 59.13 - 80.06 | 69.60 | 293.2% |
| DDM - Stable | 10.27 - 21.41 | 15.84 | -10.5% |
| DDM - Multi | 22.40 - 33.47 | 26.65 | 50.5% |
| Market Cap (mil) | 498.96 |
| Beta | 0.46 |
| Outstanding shares (mil) | 28.19 |
| Enterprise Value (mil) | 450.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.39% |
| Cost of Debt | 5.00% |
| WACC | 7.87% |