Entra ASA

US
ENTOF
Stock
Yield per half year: -33.17%
Dividend yield: 0%
Sector: Real Estate
Current price
11.97 $
Average price
3.42 $ -71.42%

Price based on EPS
0.0362 $ -99.7%
Price according to DCF model (FCF)
10.23 $ -14.56%
0/10
12.0012.0011.0011.0010.0010.009.009.008.008.00Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.0362 $
Current price = 11.97 $ (difference = -99.7%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 630.99 $
Current price = 11.97 $ (difference = +5 171.45%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 10.23 $
Current price = 11.97 $ (difference = -14.56%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription