Petronor E&P ASA
OSE:PNOR
Intrinsic Value
The intrinsic value of one PNOR stock under the Base Case scenario is 16.2 NOK. Compared to the current market price of 10.54 NOK, Petronor E&P ASA is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Petronor E&P ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Petronor E&P ASA
Balance Sheet Decomposition
Petronor E&P ASA
Current Assets | 122.2m |
Cash & Short-Term Investments | 100.6m |
Receivables | 6m |
Other Current Assets | 15.6m |
Non-Current Assets | 139.5m |
Long-Term Investments | 2k |
PP&E | 87.4m |
Intangibles | 8.3m |
Other Non-Current Assets | 43.8m |
Free Cash Flow Analysis
Petronor E&P ASA
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Petronor E&P ASA
Revenue
|
204.5m
USD
|
Cost of Revenue
|
-105.7m
USD
|
Gross Profit
|
98.8m
USD
|
Operating Expenses
|
-13.3m
USD
|
Operating Income
|
85.5m
USD
|
Other Expenses
|
-50.9m
USD
|
Net Income
|
34.6m
USD
|
PNOR Profitability Score
Profitability Due Diligence
Petronor E&P ASA's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
Score
Petronor E&P ASA's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
PNOR Solvency Score
Solvency Due Diligence
Petronor E&P ASA's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Score
Petronor E&P ASA's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PNOR Price Targets Summary
Petronor E&P ASA
According to Wall Street analysts, the average 1-year price target for PNOR is 13.26 NOK with a low forecast of 13.13 NOK and a high forecast of 13.65 NOK.
Dividends
Current shareholder yield for PNOR 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 PNOR stock under the Base Case scenario is 16.2 NOK.
Compared to the current market price of 10.54 NOK, Petronor E&P ASA is Undervalued by 35%.