Cool

Modern LNG Shipping Will Gain From Global Energy Diversification

AnalystHighTarget

Not Invested

Community Contributor

Published

17 Jul 25

AnalystHighTarget's Fair Value

NOK 114.50

17.4% undervalued

10 Sep

NOK 94.60

-19.5%

2.3%

-19.5%

2.3%

You can edit this narrative until Jul 17 9:22 PM. Then, changes will post as Updates.

Author's Valuation

NOK 114.517.4% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

NOK 114.5

17.4% undervalued

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$75.97m

Earnings '28

10.95x

PE Ratio '28

US$831.79m

Market Cap '28

US$831.79m

Market Cap '28

50.44m

No. shares '28

US$16.49

Share Price '28

US$16.49 Share Price '28

Discounted to 2025 @ 12.99% p.a.

US$11.43

Fair Value '25

US$11.43 Fair Value '25

Converted to NOK @ 9.9268 USD/NOK Exchange Rate

NOK 113.46

Fair Value '25