
Equinor ASA
OSE:EQNR

Intrinsic Value
The intrinsic value of one
EQNR
stock under the Base Case scenario is
378
NOK.
Compared to the current market price of 275 NOK,
Equinor ASA
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Equinor ASA
EQNR
is
more expensive
now compared to how it was valued on average over the past 5 years.
What does this mean?
Fundamental Analysis


Revenue & Expenses Breakdown
Equinor ASA
Balance Sheet Decomposition
Equinor ASA
Current Assets | 47.5B |
Cash & Short-Term Investments | 24.8B |
Receivables | 12.7B |
Other Current Assets | 9.9B |
Non-Current Assets | 90.4B |
Long-Term Investments | 8.5B |
PP&E | 59.8B |
Intangibles | 6.2B |
Other Non-Current Assets | 16B |
Free Cash Flow Analysis
Equinor ASA
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Equinor ASA
Revenue
|
106.8B
USD
|
Cost of Revenue
|
-53.6B
USD
|
Gross Profit
|
53.2B
USD
|
Operating Expenses
|
-21.6B
USD
|
Operating Income
|
31.7B
USD
|
Other Expenses
|
-22.9B
USD
|
Net Income
|
8.8B
USD
|
EQNR Profitability Score
Profitability Due Diligence
Equinor ASA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Equinor ASA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
EQNR Solvency Score
Solvency Due Diligence
Equinor ASA's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Equinor ASA's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EQNR Price Targets Summary
Equinor ASA
According to Wall Street analysts, the average 1-year price target for
EQNR
is 271.47 NOK
with a low forecast of 181.8 NOK and a high forecast of 378 NOK.
Dividends
Current shareholder yield for EQNR 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?
The intrinsic value of one
EQNR
stock under the Base Case scenario is
378
NOK.
Compared to the current market price of 275 NOK,
Equinor ASA
is
Undervalued by 27%.