White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
Wallenius Wilhelmsen ASA, together with its subsidiaries, engages in the logistics and transportation business worldwide. It operates in three segments: Shipping Services, Logistics Services, and Government Services.
Show more
Wallenius Wilhelmsen ASA, together with its subsidiaries, engages in the logistics and transportation business worldwide. It operates in three segments: Shipping Services, Logistics Services, and Government Services. The company provides ship management services, including crewing, technical, and management; insurance brokerage services; agency services; freight and liner services; and marine products to vessels. It also offers ocean transport of RoRo cargo, breakbulk and vehicles, as well as manufacturers, construction, and other high and heavy equipment. In addition, the company provides vehicle processing center, equipment processing center, and inland distribution network and terminal services. The company serves agriculture, automotive, aviation, boats and yachts, breakbulk, commercial vehicles, construction, machinery and machine tools, mining, oil and gas, power and energy, and rail industries. It operates through a fleet of 127 vessels sailing on 15 trade routes. The company was founded in 1861 and is based in Lysaker, Norway.
Wallenius Wilhelmsen ASA (0N0B) currently trades at kr 184.00, while our model-based Fair Value estimate is kr 189.00, so the stock looks roughly fairly valued today (gap 2.6%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of kr 109.68 per share, and 0 of the 24 models we run sit above the kr 184.00 price.
Bear case: the Economic Profit group reads lowest at kr 23.94, and 24 of the 24 models stay below the price. Evidence for this calculation is high.
Scenario range: kr 96.22 (bear) to kr 360.32 (bull), the price of kr 184.00 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 81/100 (high quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Wallenius Wilhelmsen ASA reported revenue of 5.4B NOK in FY2025 versus 3.9B NOK in FY2021, a compound +8.6%/yr. Reported net income was 1.0B NOK in FY2025, compounding +67.5%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 77.7B NOK (≈ $8.1B) · P/E ratio 0.2 · P/S ratio 0.04 · EPS (TTM) kr 6.89 · Dividend yield 0.7% · Net margin 19.4% · Return on equity 34.1% · Return on assets (EBIT) 13.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 153% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 57% fair-value upside, at 3%, 0N0B screens richer than that median.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (kr 4.22 per share) are deliberately not added.
Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.
Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
FCF DCF
kr 57.85
kr 90.70
kr 193.13
75
Growth DCF
kr 54.14
kr 105.79
kr 189.00
75
EPV
kr 28.39
kr 33.35
kr 37.62
74
All 24 models by family
DCF Models
FCF DCF
kr 57.85
kr 90.70
kr 193.13
75
Owner Earnings
kr 54.85
kr 125.25
kr 267.60
70
5Y Revenue Exit
kr 27.08
kr 43.15
kr 76.29
70
5Y EBITDA Exit
kr 53.42
kr 96.38
kr 180.62
71
5Y P/E Exit
kr 43.18
kr 94.73
kr 164.05
67
10Y Revenue Exit
kr 36.12
kr 69.08
kr 85.77
67
10Y EBITDA Exit
kr 55.60
kr 124.48
kr 243.63
64
10Y P/E Exit
kr 48.30
kr 102.94
kr 190.57
60
Earnings-Based
Graham-Dodd
kr 16.84
kr 117.45
kr 164.82
63
Lynch FV
kr 58.25
kr 83.22
kr 108.18
61
PEG = 1.0
kr 58.25
kr 83.22
kr 108.18
57
EPV
kr 28.39
kr 33.35
kr 37.62
74
Multiples
P/E Multiple
kr 39.01
kr 52.01
kr 65.01
63
P/S Multiple
kr 19.12
kr 25.50
kr 31.87
58
P/B Multiple
kr 26.27
kr 35.02
kr 43.78
55
EV/EBIT
kr 45.92
kr 62.24
kr 78.56
66
EV/EBITDA
kr 49.85
kr 67.47
kr 85.10
67
EV/Revenue
kr 13.04
kr 19.92
kr 26.81
53
Asset-Based
NCAV (Graham)
kr 3.89
kr 5.21
kr 7.78
54
Growth DCF
Growth DCF
kr 54.14
kr 105.79
kr 189.00
75
Rev-Margin DCF
kr 29.86
kr 49.89
kr 92.27
69
Economic Profit
Residual Income
kr 15.69
kr 23.94
kr 57.41
68
ROIC Compounder
kr 38.51
kr 60.97
kr 88.35
70
Growth Earnings
Growth-Adj P/E
kr 76.78
kr 109.68
kr 142.58
67
Open the full fair value analysis →
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
10 more Marine Shipping stocks, each showing price versus our Fair Value estimate.
Pick a strategy and jump into the live analysis with that exact screen applied.
Is Wallenius Wilhelmsen ASA (0N0B) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of kr 189.00 versus a price of kr 184.00, about +3% upside (fairly valued).
What is the fair value of 0N0B?
Our model-based fair value for Wallenius Wilhelmsen ASA is kr 189.00 (as of Sep 24, 2026), built from audited fundamentals. The current price: kr 184.00.
What is the quality score of 0N0B?
Wallenius Wilhelmsen ASA has a Quality Score of 81/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Wallenius Wilhelmsen ASA (0N0B)?
Our model-based price target is the fair value of kr 189.00 (as of Sep 24, 2026) from 24 valuation models. Cautious scenario kr 96.22, optimistic scenario kr 360.32. It is a calculation from audited fundamentals, not an analyst target.
What is the Wallenius Wilhelmsen ASA stock forecast for 2026?
Our models put fair value at kr 189.00, about +3% upside versus a price of kr 184.00 (fairly valued). Cautious scenario kr 96.22, optimistic scenario kr 360.32. The calculation is refreshed regularly with new filings.
What is the revenue of Wallenius Wilhelmsen ASA (0N0B)?
Wallenius Wilhelmsen ASA reported trailing-twelve-month revenue of about 5.2B NOK (latest available figure, as of Sep 24, 2026).
Does Wallenius Wilhelmsen ASA pay a dividend?
Wallenius Wilhelmsen ASA currently shows a dividend yield of about 0.71% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Wallenius Wilhelmsen ASA (0N0B)?
For today's price to be fair in a discounted-cash-flow model, Wallenius Wilhelmsen ASA would have to grow free cash flow by +29.9 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.8 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 0N0B use?
Our models discount Wallenius Wilhelmsen ASA at 10.1 %: a base by market capitalisation (mid), damped by beta 0.91, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Wallenius Wilhelmsen ASA that is +29.9 % per year a year over ten years, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has Wallenius Wilhelmsen ASA (0N0B) delivered so far?
Over the past 5 years revenue at Wallenius Wilhelmsen ASA grew +12.8 % a year. The price currently implies +29.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Wallenius Wilhelmsen ASA (0N0B) growing?
The median revenue growth in the sector is +7.2 % a year. That is the yardstick for the growth priced into Wallenius Wilhelmsen ASA (+29.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wallenius Wilhelmsen ASA (0N0B)?
The free-cash-flow yield on the price is 1.85 %: that much free cash flow Wallenius Wilhelmsen ASA produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wallenius Wilhelmsen ASA (0N0B)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wallenius Wilhelmsen ASA it is kr 189.00 per share (as of Sep 24, 2026), against a price of kr 184.00. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Wallenius Wilhelmsen ASA stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 0N0B trades below its calculated fair value: price kr 184.00, fair value kr 189.00, a gap of about +3% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 0N0B?
No. The price is what the market pays today (kr 184.00); the fair value is what the company's own numbers justify (kr 189.00). For Wallenius Wilhelmsen ASA the two are kr 5.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wallenius Wilhelmsen ASA worth?
The market values Wallenius Wilhelmsen ASA at about 77.7B NOK (market capitalisation, as of Sep 24, 2026). Per share that is kr 184.00; our models calculate a fair value of kr 189.00 per share.
What do the bullish and bearish scenarios say about 0N0B?
Our models span a range for Wallenius Wilhelmsen ASA: cautious scenario kr 96.22, base kr 189.00, optimistic kr 360.32 per share (as of Sep 24, 2026, price kr 184.00). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is 0N0B from its 52-week high?
Wallenius Wilhelmsen ASA trades at kr 184.00, at its 52-week high of kr 184.00 and 153% above the low of kr 72.85 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of kr 189.00 is for.
Which stocks are comparable to Wallenius Wilhelmsen ASA?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Wallenius Wilhelmsen ASA stock attractive at the current price?
The data as of Sep 24, 2026: price kr 184.00, calculated fair value kr 189.00 (+3%), Quality Score 81/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 0N0B calculated?
We run Wallenius Wilhelmsen ASA through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of kr 189.00, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Wallenius Wilhelmsen ASA currently trades 3 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on
is it worth investing now.
What is the share price of Wallenius Wilhelmsen ASA (0N0B)?
The closing price on Oct 2, 2026 was kr 184.00. Our model-based fair value is kr 189.00, about +3% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wallenius Wilhelmsen ASA right now?
The model range is unusually wide (kr 96.22 to kr 360.32). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of Wallenius Wilhelmsen ASA
How large is the market capitalisation of Wallenius Wilhelmsen ASA (0N0B)?
The market capitalisation of Wallenius Wilhelmsen ASA is 77.7B NOK (≈ $8.1B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of Wallenius Wilhelmsen ASA (0N0B)?
The price-to-earnings ratio of Wallenius Wilhelmsen ASA is 0.2 (as of Jul 27, 2026). Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of Wallenius Wilhelmsen ASA (0N0B)?
The price-to-sales ratio of Wallenius Wilhelmsen ASA is 0.04 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Wallenius Wilhelmsen ASA (0N0B)?
Earnings per share at Wallenius Wilhelmsen ASA are kr 6.89 (price ÷ EPS = P/E 0.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wallenius Wilhelmsen ASA (0N0B)?
The dividend yield of Wallenius Wilhelmsen ASA is 0.7% (payout 19.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Wallenius Wilhelmsen ASA (0N0B)?
The net margin of Wallenius Wilhelmsen ASA is 19.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Wallenius Wilhelmsen ASA (0N0B)?
The return on equity (ROE) of Wallenius Wilhelmsen ASA is 34.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Wallenius Wilhelmsen ASA (0N0B)?
On an EBIT basis the return on assets of Wallenius Wilhelmsen ASA is 13.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Wallenius Wilhelmsen ASA (0N0B)?
The operating margin of Wallenius Wilhelmsen ASA is 17.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wallenius Wilhelmsen ASA (0N0B)?
Revenue at Wallenius Wilhelmsen ASA is growing −3.4% versus a year earlier (3y avg +2.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Wallenius Wilhelmsen ASA (0N0B)?
Earnings per share at Wallenius Wilhelmsen ASA are growing −29.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wallenius Wilhelmsen ASA (0N0B) carry?
The net debt of Wallenius Wilhelmsen ASA is 2.9B NOK (fiscal year 2025, ≈ 2.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.