Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Norway
/
Energy
/
Panoro Energy
PEN
Panoro Energy
Decarbonization And Geopolitical Risks Will Strain Returns Yet Discoveries Entice
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
14 Jul 25
Updated
24 Jul 25
2
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
NOK 30.13
20.8% undervalued
intrinsic discount
24 Jul
NOK 23.85
Loading
1Y
-22.2%
7D
-1.0%
Author's Valuation
NOK 30.1
20.8% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
NOK 30.1
20.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-74m
294m
2014
2017
2020
2023
2025
2026
2028
Revenue US$262.6m
Earnings US$44.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
8.33%
Oil and Gas revenue growth rate
8.48%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.93%
Calculation
US$44.66m
Earnings '28
x
10.55x
PE Ratio '28
=
US$471.20m
Market Cap '28
US$471.20m
Market Cap '28
/
129.61m
No. shares '28
=
US$3.64
Share Price '28
US$3.64
Share Price '28
Discounted to 2025 @ 6.83% p.a.
=
US$2.98
Fair Value '25
US$2.98
Fair Value '25
Converted to NOK @ 10.1033 USD/NOK Exchange Rate
=
NOK 30.11
Fair Value '25
