BW Energy

Global Energy Demand Will Spur Offshore Projects Amid Growing Risks

AnalystHighTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

01 Aug 25

Updated

21 Aug 25

AnalystHighTarget's Fair Value

NOK 58.97

36.4% undervalued

21 Aug

NOK 37.50

29.3%

4.2%

Author's Valuation

NOK 59.0

36.4% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

NOK 59.0

36.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

2.15%

Oil and Gas revenue growth rate

7.78%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.64%

Calculation

US$391.02m

Earnings '28

4.74x

PE Ratio '28

US$1.85b

Market Cap '28

US$1.85b

Market Cap '28

258.04m

No. shares '28

US$7.19

Share Price '28

US$7.19 Share Price '28

Discounted to 2025 @ 7.66% p.a.

US$5.76

Fair Value '25

US$5.76 Fair Value '25

Converted to NOK @ 10.2374 USD/NOK Exchange Rate

NOK 58.97

Fair Value '25