As of 2025-05-17, the Intrinsic Value of Zalaris ASA (ZAL.OL) is 80.89 NOK. This ZAL.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.80 NOK, the upside of Zalaris ASA is -3.50%.
The range of the Intrinsic Value is 50.51 - 173.02 NOK
Based on its market price of 83.80 NOK and our intrinsic valuation, Zalaris ASA (ZAL.OL) is overvalued by 3.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.51 - 173.02 | 80.89 | -3.5% |
| DCF (Growth 10y) | 81.48 - 250.80 | 123.67 | 47.6% |
| DCF (EBITDA 5y) | 20.36 - 34.42 | 26.36 | -68.5% |
| DCF (EBITDA 10y) | 38.64 - 57.22 | 46.58 | -44.4% |
| Fair Value | 45.41 - 45.41 | 45.41 | -45.81% |
| P/E | 15.63 - 34.22 | 22.80 | -72.8% |
| EV/EBITDA | (30.45) - 53.67 | (3.70) | -104.4% |
| EPV | 184.77 - 238.27 | 211.52 | 152.4% |
| DDM - Stable | 21.13 - 80.50 | 50.81 | -39.4% |
| DDM - Multi | 25.13 - 75.17 | 37.76 | -54.9% |
| Market Cap (mil) | 1,855.33 |
| Beta | 0.29 |
| Outstanding shares (mil) | 22.14 |
| Enterprise Value (mil) | 2,176.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.02% |
| Cost of Debt | 6.96% |
| WACC | 6.51% |