Kongsberg Gruppen ASA
OSE:KOG
Intrinsic Value
The intrinsic value of one KOG stock under the Base Case scenario is 1 073.49 NOK. Compared to the current market price of 1 743 NOK, Kongsberg Gruppen ASA is Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kongsberg Gruppen ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Kongsberg Gruppen ASA
Balance Sheet Decomposition
Kongsberg Gruppen ASA
Current Assets | 50.2B |
Cash & Short-Term Investments | 16.5B |
Receivables | 24.4B |
Other Current Assets | 9.3B |
Non-Current Assets | 21.3B |
Long-Term Investments | 4.6B |
PP&E | 9.4B |
Intangibles | 6.4B |
Other Non-Current Assets | 896m |
Free Cash Flow Analysis
Kongsberg Gruppen ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Kongsberg Gruppen ASA
Revenue
|
51B
NOK
|
Operating Expenses
|
-44.1B
NOK
|
Operating Income
|
6.9B
NOK
|
Other Expenses
|
-627m
NOK
|
Net Income
|
6.3B
NOK
|
KOG Profitability Score
Profitability Due Diligence
Kongsberg Gruppen ASA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Kongsberg Gruppen ASA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
KOG Solvency Score
Solvency Due Diligence
Kongsberg Gruppen ASA's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
Kongsberg Gruppen ASA's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KOG Price Targets Summary
Kongsberg Gruppen ASA
According to Wall Street analysts, the average 1-year price target for KOG is 1 284.33 NOK with a low forecast of 999.9 NOK and a high forecast of 1 575 NOK.
Dividends
Current shareholder yield for KOG 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 KOG stock under the Base Case scenario is 1 073.49 NOK.
Compared to the current market price of 1 743 NOK, Kongsberg Gruppen ASA is Overvalued by 38%.