As of 2025-08-07, the Intrinsic Value of Wilh Wilhelmsen Holding ASA (WWI.OL) is 256.88 NOK. This WWI.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 490.00 NOK, the upside of Wilh Wilhelmsen Holding ASA is -47.60%.
The range of the Intrinsic Value is 177.43 - 425.99 NOK
Based on its market price of 490.00 NOK and our intrinsic valuation, Wilh Wilhelmsen Holding ASA (WWI.OL) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.43 - 425.99 | 256.88 | -47.6% |
| DCF (Growth 10y) | 267.69 - 589.88 | 371.49 | -24.2% |
| DCF (EBITDA 5y) | 117.50 - 258.82 | 162.57 | -66.8% |
| DCF (EBITDA 10y) | 194.93 - 368.70 | 252.37 | -48.5% |
| Fair Value | 3,007.87 - 3,007.87 | 3,007.87 | 513.85% |
| P/E | 500.51 - 851.01 | 629.17 | 28.4% |
| EV/EBITDA | 76.46 - 225.17 | 114.91 | -76.5% |
| EPV | 649.65 - 912.39 | 781.02 | 59.4% |
| DDM - Stable | 873.38 - 2,360.62 | 1,617.00 | 230.0% |
| DDM - Multi | 1,072.84 - 2,319.21 | 1,474.25 | 200.9% |
| Market Cap (mil) | 21,844.20 |
| Beta | 0.99 |
| Outstanding shares (mil) | 44.58 |
| Enterprise Value (mil) | 25,027.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.12% |
| Cost of Debt | 4.63% |
| WACC | 8.29% |