B

BW Energy Ltd
OSE:BWE

Watchlist Manager
BW Energy Ltd
OSE:BWE
Watchlist
Price: 43.9 NOK 4.28% Market Closed
Market Cap: 11.3B NOK

Intrinsic Value

The intrinsic value of one BWE stock under the Base Case scenario is 139.42 NOK. Compared to the current market price of 43.9 NOK, BW Energy Ltd is Undervalued by 69%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BWE Intrinsic Value
139.42 NOK
Undervaluation 69%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
BW Energy Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about BWE?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is BWE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for BW Energy Ltd.

Explain Valuation
Compare BWE to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BWE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BW Energy Ltd

Current Assets 533.1m
Cash & Short-Term Investments 259.3m
Receivables 194.4m
Other Current Assets 79.4m
Non-Current Assets 1.9B
PP&E 1.4B
Intangibles 421.7m
Other Non-Current Assets 94.8m
Current Liabilities 386.9m
Accounts Payable 195.4m
Other Current Liabilities 191.5m
Non-Current Liabilities 1.1B
Long-Term Debt 761.4m
Other Non-Current Liabilities 291.2m
Efficiency

Free Cash Flow Analysis
BW Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BW Energy Ltd

Revenue
905m USD
Operating Expenses
-605.2m USD
Operating Income
299.8m USD
Other Expenses
-114m USD
Net Income
185.8m USD
Fundamental Scores

BWE Profitability Score
Profitability Due Diligence

BW Energy Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Positive ROE
Positive 3Y Average ROE
54/100
Profitability
Score

BW Energy Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

BWE Solvency Score
Solvency Due Diligence

BW Energy Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
57/100
Solvency
Score

BW Energy Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BWE Price Targets Summary
BW Energy Ltd

Wall Street analysts forecast BWE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BWE is 46.92 NOK with a low forecast of 40.4 NOK and a high forecast of 55.65 NOK.

Lowest
Price Target
40.4 NOK
8% Downside
Average
Price Target
46.92 NOK
7% Upside
Highest
Price Target
55.65 NOK
27% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

BW Energy Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for BWE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BWE stock?

The intrinsic value of one BWE stock under the Base Case scenario is 139.42 NOK.

Is BWE stock undervalued or overvalued?

Compared to the current market price of 43.9 NOK, BW Energy Ltd is Undervalued by 69%.

Back to Top