Cool

Legacy LNG Assets Will Suffer Under Decarbonization Pressure

AnalystLowTarget

Not Invested

Community Contributor

Published

18 Jul 25

n/a

AnalystLowTarget's Fair Value

n/a

-14.7%

0.8%

-14.7%

0.8%

You can edit this narrative until Jul 18 10:26 PM. Then, changes will post as Updates.

Author's Valuation

NOK 79.6624.2% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NOK 79.66

24.2% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.36%

Oil and Gas revenue growth rate

1.10%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

10.47%

Calculation

US$37.23m

Earnings '28

15.38x

PE Ratio '28

US$572.63m

Market Cap '28

US$572.63m

Market Cap '28

50.44m

No. shares '28

US$11.35

Share Price '28

US$11.35 Share Price '28

Discounted to 2025 @ 12.99% p.a.

US$7.87

Fair Value '25

US$7.87 Fair Value '25

Converted to NOK @ 10.0421 USD/NOK Exchange Rate

NOK 79.03

Fair Value '25