Norske Skog

New Recycled Containerboard Capacity Will Secure Market Position

AnalystConsensusTarget

Not Invested

Consensus Narrative from 2 Analysts

Published

27 Apr 25

Updated

16 Jul 25

AnalystConsensusTarget's Fair Value

NOK 24.26

4.6% undervalued

16 Jul

NOK 23.15

-40.0%

0.7%

Author's Valuation

NOK 24.3

4.6% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Decreased 6.69%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

NOK 24.3

4.6% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

17.37%

Paper and Forestry Products revenue growth rate

0.10%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.21%

Calculation

NOK 53.44m

Earnings '28

52.87x

PE Ratio '28

NOK 2.83b

Market Cap '28

NOK 2.83b

Market Cap '28

84.84m

No. shares '28

NOK 33.30

Share Price '28

NOK 33.30 Share Price '28

Discounted to 2025 @ 11.14% p.a.

NOK 24.26

Fair Value '25

New Recycled Containerboard Capacity Will Secure Market Position

Shared on01 May 25Fair value Decreased 6.69%

Shared on01 May 25
Fair value Decreased 6.69%