Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Norway
/
Transportation
/
Klaveness Combination Carriers
KCC
Klaveness Combination Carriers
Rising IMO Costs Will Hinder Efficiency But Spur Renewal
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
09 Jul 25
Updated
24 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
NOK 72.62
4.5% overvalued
intrinsic discount
24 Jul
NOK 75.90
Loading
1Y
-23.7%
7D
7.5%
Author's Valuation
NOK 72.6
4.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
NOK 72.6
4.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-470k
295m
2017
2019
2021
2023
2025
2027
2028
Revenue US$210.5m
Earnings US$82.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-8.80%
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
7.25%
Calculation
US$82.67m
Earnings '28
x
6.04x
PE Ratio '28
=
US$499.37m
Market Cap '28
US$499.37m
Market Cap '28
/
56.62m
No. shares '28
=
US$8.82
Share Price '28
US$8.82
Share Price '28
Discounted to 2025 @ 7.37% p.a.
=
US$7.13
Fair Value '25
US$7.13
Fair Value '25
Converted to NOK @ 10.1033 USD/NOK Exchange Rate
=
NOK 72.04
Fair Value '25
