Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Norway
/
Transportation
/
Norwegian Air Shuttle
NAS
Norwegian Air Shuttle
Rising Regulatory Costs Will Strain Nordic Routes Despite Cost Cuts
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
20 Jul 25
Updated
24 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
NOK 10.90
51.7% overvalued
intrinsic discount
24 Jul
NOK 16.54
Loading
1Y
58.3%
7D
-3.5%
Author's Valuation
NOK 10.9
51.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
NOK 10.9
51.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-16b
43b
2014
2017
2020
2023
2025
2026
2028
Revenue NOK 32.6b
Earnings NOK 1.9b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.95%
Airlines revenue growth rate
149.82%
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
10.12%
Calculation
NOK 1.85b
Earnings '28
x
7.47x
PE Ratio '28
=
NOK 13.85b
Market Cap '28
NOK 13.85b
Market Cap '28
/
963.88m
No. shares '28
=
NOK 14.37
Share Price '28
NOK 14.37
Share Price '28
Discounted to 2025 @ 9.66% p.a.
=
NOK 10.90
Fair Value '25
