Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Norway
/
Transportation
/
Wilh. Wilhelmsen Holding
WWI
Wilh. Wilhelmsen Holding
Stricter Emissions Mandates And Overcapacity Will Cripple Shipping
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
11 Jul 25
Updated
16 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
NOK 523.79
3.2% undervalued
intrinsic discount
16 Aug
NOK 507.00
Loading
1Y
24.7%
7D
1.2%
Author's Valuation
NOK 523.8
3.2% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
NOK 523.8
3.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-231m
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.3b
Earnings US$525.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
2.42%
Marine and Shipping revenue growth rate
-0.04%
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
6.69%
Calculation
US$525.12m
Earnings '28
x
4.52x
PE Ratio '28
=
US$2.38b
Market Cap '28
US$2.38b
Market Cap '28
/
38.15m
No. shares '28
=
US$62.27
Share Price '28
US$62.27
Share Price '28
Discounted to 2025 @ 6.77% p.a.
=
US$51.16
Fair Value '25
US$51.16
Fair Value '25
Converted to NOK @ 10.1985 USD/NOK Exchange Rate
=
NOK 521.76
Fair Value '25
