Undervalued over 20% based on DCF

Results

50

3 new

Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

50 companies

	Company	Last Price	7D Return	1Y Return	Market Cap	Analysts Target	Valuation	Growth	Div Yield	Industry
	DNB	NOK 300.20	1.9%	15.7%	NOK 435.9b	NOK 304.76	1.6	-0.3%	6.0%	Banks
	AKRBP	NOK 332.30	2.5%	30.3%	NOK 209.9b	NOK 329.25	15.3	1.5%	7.7%	Energy
	GJF	NOK 278.40	1.7%	2.0%	NOK 139.2b	NOK 291.66	21.8	12.2%	5.2%	Insurance
	VAR New	NOK 46.75	7.2%	31.8%	NOK 116.7b	NOK 49.79	9.2	-16.8%	10.0%	Energy
	ORK	NOK 103.30	-3.1%	-3.8%	NOK 99.3b	NOK 114.43	15.5	4.3%	5.8%	Food, Beverage & Tobacco
	SUBC New	NOK 325.20	1.0%	63.1%	NOK 96.3b	NOK 352.69	20.2	11.2%	3.9%	Energy
	STB	NOK 200.80	3.0%	35.6%	NOK 84.1b	NOK 191.60	17.3	6.9%	2.7%	Insurance
	SB1NO	NOK 208.50	1.5%	12.2%	NOK 78.3b	NOK 209.00	1.4	5.4%	5.8%	Banks
	WAWI	NOK 143.50	4.1%	50.5%	NOK 60.7b	NOK 124.00	6.6	-27.1%	8.8%	Transportation
	VEND	NOK 227.00	-5.7%	-42.0%	NOK 47.2b	NOK 293.80	7.4	107.6%	1.1%	Media
	PROT	NOK 480.80	-1.2%	-5.0%	NOK 39.7b	NOK 583.75	19.2	8.5%	2.9%	Insurance
	AUTO	NOK 11.19	-0.4%	45.2%	NOK 37.6b	NOK 13.50	31.2	19.7%	n/a	Capital Goods
	SBNOR	NOK 192.92	-0.6%	19.5%	NOK 33.4b	NOK 208.75	0.7	24.7%	6.2%	Banks
	BWLPG	NOK 203.40	-0.4%	42.8%	NOK 30.9b	NOK 217.71	8.9	-20.5%	7.0%	Energy
	MING	NOK 195.00	0.9%	0.6%	NOK 28.1b	NOK 215.00	1.0	13.6%	6.9%	Banks
	SPOL	NOK 193.46	1.1%	1.1%	NOK 26.3b	NOK 205.00	1.0	9.4%	6.6%	Banks
	VEI	NOK 186.20	-0.6%	11.4%	NOK 25.2b	NOK 187.50	15.9	3.1%	6.0%	Capital Goods
	AFG	NOK 190.20	-0.8%	19.5%	NOK 21.6b	NOK 190.00	18.7	8.8%	3.4%	Capital Goods
	OET	NOK 542.00	2.1%	117.2%	NOK 21.2b	NOK 554.09	11.0	-10.8%	14.3%	Energy
	AKSO	NOK 42.32	1.3%	36.9%	NOK 20.6b	NOK 45.11	6.4	-27.6%	20.3%	Energy
	ATEA	NOK 168.00	4.2%	18.6%	NOK 18.7b	NOK 177.50	16.1	8.5%	4.5%	Software
	BRG	NOK 157.60	-2.5%	-20.8%	NOK 15.7b	NOK 178.20	92.9	54.7%	3.0%	Materials
	NONG	NOK 156.16	0.7%	4.7%	NOK 15.7b	NOK 161.25	0.8	21.6%	5.4%	Banks
	MPCC	NOK 24.24	1.7%	24.7%	NOK 11.8b	NOK 25.89	5.6	-23.4%	6.4%	Transportation

Page 1 of 2