Protector Forsikring ASA (PROT.OL) intrinsic value
Price 432.00 kr on 2026-10-16.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | 743.30 kr | |
| DCF – base case | 955.96 kr | +121.3% |
| DCF – bull case | 1,170 kr | |
| Graham Number | 211.71 kr | -104.1% |
WACC 6.1%, revenue growth 4.8%, FCF margin 12.3%, EPS 24.50 kr, book value per share 81.31 kr. 1 valuation runs recorded.
Community analyses of PROT.OL
- Protector Forsikring ASA (PROT.OL) — Auto DCF by Sievoo Auto-DCF – base 955.96 kr, margin of safety +121.3%
More valuations
- AFG.OL – AF Gruppen ASA: price 186.60 kr, DCF 671.48 kr, Graham Number 82.12 kr, margin of safety +259.8%
- AKER.OL – Aker ASA: price 1,346 kr, DCF 5,687,376 kr, Graham Number 2,787 kr, margin of safety +422439.1%
- AKRBP.OL – Aker BP ASA: price 353.70 kr, DCF -1,380 kr, Graham Number 296.03 kr, margin of safety -490.2%
- AKSO.OL – Aker Solutions ASA: price 41.14 kr, DCF 266.02 kr, Graham Number 52.23 kr, margin of safety +546.6%
- AUTO.OL – AutoStore Holdings Ltd.: price 15.40 kr, DCF 11.48 kr, Graham Number 7.10 kr, margin of safety -25.5%
- BAKKA.OL – P/F Bakkafrost: price 441.40 kr, DCF -188.62 kr, Graham Number 350.86 kr, margin of safety -142.7%
- BRG.OL – Borregaard ASA: price 148.00 kr, DCF 109.39 kr, Graham Number 46.18 kr, margin of safety -26.1%
- BWLPG.OL – BW LPG Limited: price 235.40 kr, DCF 877.80 kr, Graham Number 279.95 kr, margin of safety +272.9%
- DNB.OL – DNB Bank ASA: price 302.40 kr, DCF 765.03 kr, Graham Number 330.63 kr, margin of safety +153.0%
- ELK.OL – Elkem ASA: price 32.74 kr, DCF 542.88 kr, Graham Number 23.81 kr, margin of safety +1558.2%
- ENTRA.OL – Entra ASA: price 92.00 kr, DCF 81.47 kr, Graham Number —, margin of safety -11.4%
- EPR.OL – Europris ASA: price 83.90 kr, DCF 180.35 kr, Graham Number 53.43 kr, margin of safety +115.0%