Norsk Hydro ASA (NHY.OL) intrinsic value
Price 78.90 kr on 2026-10-11.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | 158.64 kr | |
| DCF – base case | 221.58 kr | +180.8% |
| DCF – bull case | 282.83 kr | |
| Graham Number | 76.82 kr | -2.7% |
WACC 7.9%, revenue growth 6.4%, FCF margin 10.0%, EPS 4.97 kr, book value per share 52.77 kr. 1 valuation runs recorded.
Community analyses of NHY.OL
- Norsk Hydro ASA (NHY.OL) — Auto DCF by Sievoo Auto-DCF – base 221.58 kr, margin of safety +180.8%
More valuations
- DNB.OL – DNB Bank ASA: price 302.40 kr, DCF 765.03 kr, Graham Number 330.63 kr, margin of safety +153.0%
- EQNR.OL – Equinor ASA: price 417.90 kr, DCF 1,442 kr, Graham Number 370.86 kr, margin of safety +245.0%
- MOWI.OL – Mowi ASA: price 203.80 kr, DCF -33.23 kr, Graham Number 163.90 kr, margin of safety -116.3%
- ORK.OL – Orkla ASA: price 93.05 kr, DCF 89.14 kr, Graham Number 79.69 kr, margin of safety -4.2%
- TEL.OL – Telenor ASA: price 124.50 kr, DCF 142.79 kr, Graham Number 110.70 kr, margin of safety +14.7%