Best vs worst case scenarios

Duffelbag65

Not Invested

Community Contributor

Published

11 Oct 24

Updated

16 Dec 24

Duffelbag65's Fair Value

NOK 180.00

59.7% undervalued

16 Dec

NOK 72.60

-32.4%

-5.9%

-32.4%

-5.9%

Edit anytime before May 14 2:37 AM. Then post Updates to your followers.

Author's Valuation

NOK 180.0

59.7% undervalued

Duffelbag65's Fair Value

Narrative

Updates1

Shared on16 Dec 24
Fair value Increased 881%

Duffelbag65 has increased revenue growth from 30.9% to 175.5%.

Duffelbag65'sFair Value

NOK 180

59.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

-4.03%

Energy Services revenue growth rate

0.11%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

8.00%

Calculation

US$89.60m

Earnings '29

71.47x

PE Ratio '29

US$6.40b

Market Cap '29

US$6.40b

Market Cap '29

275.20m

No. shares '29

US$23.27

Share Price '29

US$23.27 Share Price '29

Discounted to 2024 @ 7.58% p.a.

US$16.15

Fair Value '24

US$16.15 Fair Value '24

Converted to NOK @ 11.1474 USD/NOK Exchange Rate

NOK 180.03

Fair Value '24

Best vs worst case scenarios

Shared on16 Dec 24Fair value Increased 881%

Shared on16 Dec 24
Fair value Increased 881%