Nordic Semiconductor

Cyclical Rebounds Will End While M&A Will Fuel Future Opportunity

AnalystConsensusTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

17 Aug 25

Updated

17 Aug 25

AnalystConsensusTarget's Fair Value

NOK 139.54

19.1% overvalued

17 Aug

NOK 166.20

23.0%

-0.8%

23.0%

-0.8%

Author's Valuation

NOK 139.5

19.1% overvalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

NOK 139.5

19.1% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

11.44%

Semiconductors revenue growth rate

0.80%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.38%

Calculation

US$99.42m

Earnings '28

33.50x

PE Ratio '28

US$3.33b

Market Cap '28

US$3.33b

Market Cap '28

187.14m

No. shares '28

US$17.80

Share Price '28

US$17.80 Share Price '28

Discounted to 2025 @ 9.38% p.a.

US$13.60

Fair Value '25

US$13.60 Fair Value '25

Converted to NOK @ 10.1985 USD/NOK Exchange Rate

NOK 138.70

Fair Value '25