Wallenius Wilhelmsen ASA (WAWI.OL) intrinsic value
Price 173.40 kr on 2026-10-15.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | -88.49 kr | |
| DCF – base case | -101.04 kr | -158.3% |
| DCF – bull case | -111.39 kr | |
| Graham Number | 173.95 kr | +0.3% |
WACC 8.0%, revenue growth -3.3%, FCF margin -3.6%, EPS 16.15 kr, book value per share 83.27 kr. 1 valuation runs recorded.
Community analyses of WAWI.OL
- Wallenius Wilhelmsen ASA (WAWI.OL) — Auto DCF by Sievoo Auto-DCF – base -101.04 kr, margin of safety -158.3%
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%
- 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%
- 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%
- 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%