Grieg Seafood ASA
OSE:GSF
Intrinsic Value
The intrinsic value of one GSF stock under the Base Case scenario is 131.19 NOK. Compared to the current market price of 56.4 NOK, Grieg Seafood ASA is Undervalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Grieg Seafood ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Grieg Seafood ASA
Balance Sheet Decomposition
Grieg Seafood ASA
Current Assets | 6.1B |
Cash & Short-Term Investments | 203m |
Receivables | 285.6m |
Other Current Assets | 5.6B |
Non-Current Assets | 7B |
Long-Term Investments | 244.4m |
PP&E | 5.5B |
Intangibles | 1.2B |
Other Non-Current Assets | 102.4m |
Free Cash Flow Analysis
Grieg Seafood ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Grieg Seafood ASA
Revenue
|
7.5B
NOK
|
Cost of Revenue
|
-3.5B
NOK
|
Gross Profit
|
4B
NOK
|
Operating Expenses
|
-4B
NOK
|
Operating Income
|
-43.2m
NOK
|
Other Expenses
|
-2.6B
NOK
|
Net Income
|
-2.7B
NOK
|
GSF Profitability Score
Profitability Due Diligence
Grieg Seafood ASA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Grieg Seafood ASA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
GSF Solvency Score
Solvency Due Diligence
Grieg Seafood ASA's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Grieg Seafood ASA's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GSF Price Targets Summary
Grieg Seafood ASA
According to Wall Street analysts, the average 1-year price target for GSF is 55.23 NOK with a low forecast of 47.47 NOK and a high forecast of 70.35 NOK.
Dividends
Current shareholder yield for GSF 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 GSF stock under the Base Case scenario is 131.19 NOK.
Compared to the current market price of 56.4 NOK, Grieg Seafood ASA is Undervalued by 57%.