Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Norway
/
Transportation
/
Golden Ocean Group
GOGL
Golden Ocean Group
Golden Ocean Group will increase exposure to dry bulk with CMB.TECH merger
MR
MrMoneyMan
Not Invested
Community Contributor
Published
25 Apr 25
Updated
26 Apr 25
5
Set Fair Value
0
votes
Share
MrMoneyMan
's Fair Value
NOK 165.00
49.7% undervalued
intrinsic discount
26 Apr
NOK 83.05
Loading
1Y
-35.2%
7D
-9.0%
Author's Valuation
NOK 165.0
49.7% undervalued
intrinsic discount
MrMoneyMan's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
MrMoneyMan
's
Fair Value
NOK 165.0
49.7% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-212m
3b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$2.8b
Earnings US$646.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-0.83%
Marine and Shipping revenue growth rate
-0.05%
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
8.26%
Calculation
US$646.50m
Earnings '30
x
6.91x
PE Ratio '30
=
US$4.47b
Market Cap '30
US$4.47b
Market Cap '30
/
196.31m
No. shares '30
=
US$22.77
Share Price '30
US$22.77
Share Price '30
Discounted to 2025 @ 7.51% p.a.
=
US$15.85
Fair Value '25
US$15.85
Fair Value '25
Converted to NOK @ 10.4062 USD/NOK Exchange Rate
=
NOK 164.94
Fair Value '25
