Vår Energi ASA (VAR.OL) intrinsic value
Price 53.40 kr on 2026-10-13.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | 37,065 kr | |
| DCF – base case | 904.95 kr | +1594.7% |
| DCF – bull case | 1,405 kr | |
| Graham Number | 10.12 kr | -427.8% |
WACC 2.2%, revenue growth 102.7%, FCF margin 46.5%, EPS 5.22 kr, book value per share 0.87 kr. 1 valuation runs recorded.
Community analyses of VAR.OL
- Vår Energi ASA (VAR.OL) — Auto DCF by Sievoo Auto-DCF – base 904.95 kr, margin of safety +1594.7%
More valuations
- 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%
- 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 1,443 kr, Graham Number 370.86 kr, margin of safety +245.3%
- FRO.OL – Frontline plc: price 566.00 kr, DCF 9,254 kr, Graham Number 448.91 kr, margin of safety +1535.0%
- GJF.OL – Gjensidige Forsikring ASA: price 254.20 kr, DCF 606.84 kr, Graham Number 111.05 kr, margin of safety +138.7%
- KOG.OL – Kongsberg Gruppen ASA: price 295.40 kr, DCF 246.27 kr, Graham Number 46.36 kr, margin of safety -16.6%
- MOWI.OL – Mowi ASA: price 203.80 kr, DCF -33.25 kr, Graham Number 163.90 kr, margin of safety -116.3%
- NHY.OL – Norsk Hydro ASA: price 78.90 kr, DCF 221.58 kr, Graham Number 76.82 kr, margin of safety +180.8%
- NOD.OL – Nordic Semiconductor ASA: price 173.50 kr, DCF -71.14 kr, Graham Number 34.33 kr, margin of safety -141.0%
- ORK.OL – Orkla ASA: price 93.05 kr, DCF 89.14 kr, Graham Number 79.69 kr, margin of safety -4.2%
- SALM.OL – SalMar ASA: price 551.00 kr, DCF 620.53 kr, Graham Number 217.66 kr, margin of safety +12.6%