Atlantic Sapphire ASA
OSE:ASA

Watchlist Manager
Atlantic Sapphire ASA Logo
Atlantic Sapphire ASA
OSE:ASA
Watchlist
Price: 9.551 NOK 1.6% Market Closed
Market Cap: 342.4m NOK

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 31, 2025.

Estimated DCF Value of one ASA stock is 57.155 NOK. Compared to the current market price of 9.551 NOK, the stock is Undervalued by 83%.

ASA DCF Value
Base Case
57.155 NOK
Undervaluation 83%
DCF Value
Price
Worst Case
Base Case
Best Case
DCF Value: 57.155 NOK

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 106m USD. The present value of the terminal value is 129.6m USD. The total present value equals 235.7m USD.
Forecast Period
Years
Discount Rate
%
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 235.7m USD
+ Cash & Equivalents 29.4m USD
Firm Value 265.1m USD
- Debt 63.4m USD
Equity Value 201.7m USD
/ Shares Outstanding 35.9m
Value per Share 5.627 USD
USD / NOK Exchange Rate 10.1576
ASA DCF Value 57.155 NOK
Undervalued by 83%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
161.1m 134.5m
Operating Income
10.8m 31.9m
FCFF
11m 22.3m

What is the DCF value of one ASA stock?

Estimated DCF Value of one ASA stock is 57.155 NOK. Compared to the current market price of 9.551 NOK, the stock is Undervalued by 83%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Atlantic Sapphire ASA's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 235.7m USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 57.155 NOK per share.

Back to Top
//