Borgestad

Refractory Efficiency And Environmental Services Expansion Will Drive Stronger Long Term Earnings Power

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Dec 25

Views

11 Dec

NOK 16.00

AnalystConsensusTarget's Fair Value

NOK 24.00

33.3% undervalued

-6.4%

-1.8%

-6.4%

-1.8%

You can edit this narrative until Dec 12 11:05 AM. Then, changes will post as Updates.

Author's Valuation

NOK 2433.3% undervalued

AnalystConsensusTarget Fair Value

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

NOK 24

33.3% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

2.15%

Historical revenue growth rate

6.93%

Basic Materials revenue growth rate

0.19%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.10%

Calculation

NOK 258.98m

Earnings '28

4.19x

PE Ratio '28

NOK 1.09b

Market Cap '28

NOK 1.09b

Market Cap '28

35.06m

No. shares '28

NOK 30.95

Share Price '28

NOK 30.95 Share Price '28

Discounted to 2025 @ 8.85% p.a.

NOK 24.00

Fair Value '25