Magnora

Investment Case Magnora ASA

Bonywall

Invested

Community Contributor

Published

09 Apr 24

Updated

30 Jun 24

Bonywall's Fair Value

NOK 57.55

60.1% undervalued

30 Jun

NOK 22.95

-7.8%

-1.5%

Author's Valuation

NOK 57.6

60.1% undervalued

Bonywall's Fair Value

Narrative

Updates0

Bonywall'sFair Value

NOK 57.6

60.1% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

43.46%

Renewable Energy revenue growth rate

0.31%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.46%

Calculation

NOK 554.68m

Earnings '34

12.64x

PE Ratio '34

NOK 7.01b

Market Cap '34

NOK 7.01b

Market Cap '34

56.13m

No. shares '34

NOK 124.95

Share Price '34

NOK 124.95 Share Price '34

Discounted to 2024 @ 7.97% p.a.

NOK 58.04

Fair Value '24