Cool

Legacy LNG Assets Will Suffer Under Decarbonization Pressure

AnalystLowTarget

Not Invested

Community Contributor

Published

18 Jul 25

AnalystLowTarget's Fair Value

NOK 79.66

18.8% overvalued

04 Sep

NOK 94.60

-19.5%

2.3%

-19.5%

2.3%

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

Author's Valuation

NOK 79.6618.8% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NOK 79.66

18.8% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.36%

Oil and Gas revenue growth rate

2.54%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.78%

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