
Northern Ocean Ltd
OSE:NOL

Intrinsic Value
The intrinsic value of one
NOL
stock under the Base Case scenario is
20.74
NOK.
Compared to the current market price of 5.86 NOK,
Northern Ocean Ltd
is
Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Northern Ocean Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Northern Ocean Ltd
Balance Sheet Decomposition
Northern Ocean Ltd
Current Assets | 103m |
Cash & Short-Term Investments | 58m |
Receivables | 38.3m |
Other Current Assets | 6.7m |
Non-Current Assets | 944.8m |
PP&E | 933.8m |
Other Non-Current Assets | 11.1m |
Free Cash Flow Analysis
Northern Ocean Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Northern Ocean Ltd
Revenue
|
236.6m
USD
|
Cost of Revenue
|
-176.2m
USD
|
Gross Profit
|
60.3m
USD
|
Operating Expenses
|
-69.5m
USD
|
Operating Income
|
-9.2m
USD
|
Other Expenses
|
-58m
USD
|
Net Income
|
-67.3m
USD
|
NOL Profitability Score
Profitability Due Diligence
Northern Ocean Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Score
Northern Ocean Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
NOL Solvency Score
Solvency Due Diligence
Northern Ocean Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Northern Ocean Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NOL Price Targets Summary
Northern Ocean Ltd
According to Wall Street analysts, the average 1-year price target for
NOL
is 8.33 NOK
with a low forecast of 5.56 NOK and a high forecast of 11.55 NOK.
Dividends
Current shareholder yield for NOL 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
NOL
stock under the Base Case scenario is
20.74
NOK.
Compared to the current market price of 5.86 NOK,
Northern Ocean Ltd
is
Undervalued by 72%.