Rising Renewables And Political Risks Will Depress North Sea Earnings

AnalystLowTarget

Not Invested

Community Contributor

Published

25 Jul 25

AnalystLowTarget's Fair Value

NOK 12.50

20.0% overvalued

10 Aug

NOK 15.00

21.4%

-6.5%

21.4%

-6.5%

You can edit this narrative until Jul 25 10:11 PM. Then, changes will post as Updates.

Author's Valuation

NOK 12.520.0% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

NOK 12.5

20.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

23.46%

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

7.69%

Calculation

US$175.57m

Earnings '28

8.41x

PE Ratio '28

US$1.48b

Market Cap '28

US$1.48b

Market Cap '28

975.00m

No. shares '28

US$1.51

Share Price '28

US$1.51 Share Price '28

Discounted to 2025 @ 7.62% p.a.

US$1.21

Fair Value '25

US$1.21 Fair Value '25

Converted to NOK @ 10.2914 USD/NOK Exchange Rate

NOK 12.45

Fair Value '25