Norwegian Air Shuttle

Widerøe Integration And Digital Progress Will Drive Sustainable Air Travel

AnalystHighTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

18 Jul 25

AnalystHighTarget's Fair Value

NOK 19.00

14.1% undervalued

10 Sep

NOK 16.32

33.8%

-2.8%

33.8%

-2.8%

You can edit this narrative until Jul 18 9:27 PM. Then, changes will post as Updates.

Author's Valuation

NOK 19.0

14.1% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

NOK 19

14.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

7.66%

Airlines revenue growth rate

162.53%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

9.81%

Calculation

NOK 2.66b

Earnings '28

9.12x

PE Ratio '28

NOK 24.24b

Market Cap '28

NOK 24.24b

Market Cap '28

963.88m

No. shares '28

NOK 25.15

Share Price '28

NOK 25.15 Share Price '28

Discounted to 2025 @ 9.80% p.a.

NOK 19.00

Fair Value '25