AKVA group Valuation

Q: What is the Fair Price of 0DIP when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0DIP (NOK65) is trading below our estimate of [[fair value]] (NOK127.16)

Is 0DIP undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0DIP when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow

Simply Wall St

NOK 127.16

Fair Value

48.9% undervalued

Number of Analysts

Below Fair Value: 0DIP (NOK65) is trading below our estimate of fair value (NOK127.16)

Significantly Below Fair Value: 0DIP is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0DIP?

Key metric: As 0DIP is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0DIP. This is calculated by dividing 0DIP's market cap by their current earnings.
What is 0DIP's PE Ratio?
PE Ratio	15.2x
Earnings	NOK 167.66m
Market Cap	NOK 2.54b

0DIP key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1x
Enterprise Value/EBITDA	13.7x
PEG Ratio	1.3x

Price to Earnings Ratio vs Peers

How does 0DIP's PE Ratio compare to its peers?

The above table shows the PE ratio for 0DIP vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	33.5x
SOM Somero Enterprises	9.8x	n/a	UK£136.8m
MPAC Mpac Group	85.9x	50.83%	UK£120.3m
AVG Avingtrans	31x	47.50%	UK£127.4m
RNO Renold	7.3x	22.57%	UK£106.2m
0DIP AKVA group	15.2x	11.73%	NOK 2.5b

Price-To-Earnings vs Peers: 0DIP is good value based on its Price-To-Earnings Ratio (15.2x) compared to the peer average (33.5x).

Price to Earnings Ratio vs Industry

How does 0DIP's PE Ratio compare vs other companies in the European Machinery Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 0DIP is good value based on its Price-To-Earnings Ratio (15.2x) compared to the European Machinery industry average (19.8x).

Price to Earnings Ratio vs Fair Ratio

What is 0DIP's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0DIP PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	15.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 0DIP's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0DIP forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	n/a	NOK 85.00 0%	4.80%	NOK 90.00	NOK 80.00	n/a	3
May ’26	n/a	NOK 83.33 0%	5.66%	NOK 90.00	NOK 80.00	n/a	3
Apr ’26	NOK 69.80	NOK 83.33 +19.39%	5.66%	NOK 90.00	NOK 80.00	n/a	3
Mar ’26	n/a	NOK 83.33 0%	5.66%	NOK 90.00	NOK 80.00	n/a	3
Feb ’26	NOK 64.60	NOK 78.33 +21.26%	13.12%	NOK 90.00	NOK 65.00	n/a	3
Jan ’26	n/a	NOK 76.67 0%	11.08%	NOK 85.00	NOK 65.00	n/a	3
Dec ’25	NOK 70.40	NOK 76.67 +8.90%	11.08%	NOK 85.00	NOK 65.00	n/a	3
Nov ’25	n/a	NOK 77.50 0%	3.23%	NOK 80.00	NOK 75.00	n/a	2
Sep ’25	n/a	NOK 68.33 0%	13.80%	NOK 75.00	NOK 55.00	n/a	3
Aug ’25	n/a	NOK 65.67 0%	11.55%	NOK 72.00	NOK 55.00	n/a	3
Jul ’25	n/a	NOK 65.67 0%	11.55%	NOK 72.00	NOK 55.00	n/a	3
Jun ’25	n/a	NOK 65.00 0%	10.88%	NOK 70.00	NOK 55.00	n/a	3
May ’25	n/a	NOK 63.33 0%	9.85%	NOK 70.00	NOK 55.00	n/a	3
Apr ’25	n/a	NOK 57.00 0%	3.79%	NOK 60.00	NOK 55.00	NOK 69.80	3
Mar ’25	n/a	NOK 57.00 0%	3.79%	NOK 60.00	NOK 55.00	n/a	3
Feb ’25	n/a	NOK 61.67 0%	10.11%	NOK 70.00	NOK 55.00	NOK 64.60	3
Jan ’25	n/a	NOK 61.67 0%	10.11%	NOK 70.00	NOK 55.00	n/a	3
Dec ’24	n/a	NOK 65.00 0%	6.28%	NOK 70.00	NOK 60.00	NOK 70.40	3
Nov ’24	n/a	NOK 69.00 0%	4.27%	NOK 72.00	NOK 65.00	n/a	3
Oct ’24	n/a	NOK 69.00 0%	4.27%	NOK 72.00	NOK 65.00	n/a	3
Sep ’24	n/a	NOK 69.00 0%	4.27%	NOK 72.00	NOK 65.00	n/a	3
Aug ’24	n/a	NOK 68.33 0%	3.45%	NOK 70.00	NOK 65.00	n/a	3
Jul ’24	n/a	NOK 67.50 0%	3.70%	NOK 70.00	NOK 65.00	n/a	2
Jun ’24	n/a	NOK 67.50 0%	3.70%	NOK 70.00	NOK 65.00	n/a	2

AnalystConsensusTarget

Consensus Narrative from 3 Analysts

NOK 78.93

Fair Value

17.6% undervalued

Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/05/18 18:26
End of Day Share Price	2025/05/06 00:00
Earnings	2025/03/31
Annual Earnings	2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

AKVA group ASA is covered by 5 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Knut Løvstad	Beringer Finance AB
Ola Trovatn	DNB Markets
Mindaugas Cekanavicius	Norne Securities AS