EN DE

Bonheur ASA (BONHR) Fair Value & Analysis

Industrials · NO · Market cap 9.8B NOK

BA Bonheur ASA BONHR · OL
Pricekr 239.00
Fair Valuekr 456.00
Upside+90.8%
Quality49/100
Watch Bonheur ASA for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.0% net margin
Moderate debt · negative free cash flow
3.16% dividend yield
Ranks above peers (8/13)
Moderate moat 55/100
Evidence: Medium Range kr 342.00 – kr 570.01 Share as image

Fair value as of: Jul 16, 2026

From 9 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from kr 461.00 to kr 456.00 (−1.1%) since Jun 26, 2026. Share price +8.1% over the past month.

Below-average quality, screening 91% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (kr 342.00). The market is more pessimistic than our downside scenario.
  • Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 358.13 kr 167.19 Fair Value kr 456.00 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range kr 167.19 – kr 358.13 · fair‑value band kr 342.00 – kr 570.01 · the kr 239.00 price screens below the kr 456.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bonheur ASA (BONHR) currently trades at kr 239.00, while our model-based Fair Value estimate is kr 456.00, implying the stock looks roughly 90.8% undervalued today. The Quality Score stands at 49/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Bonheur ASA generated revenue of 12.5B NOK at a net margin of 12.5%. Revenue declined 0.8% year over year. It earns a return on equity of 19.4%. Net debt stands at 2.1B NOK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 342.00 (bear case) to kr 570.01 (bull case); at kr 239.00, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -14% fair-value upside, at 91%, BONHR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income kr 216.22 kr 282.20 kr 755.10 76
Gordon GGM kr 106.55 kr 212.31 kr 321.50 70
P/E Multiple kr 526.58 kr 702.11 kr 877.64 63
All 9 models by family
DCF Models
Owner Earnings kr 136.39 kr 313.03 kr 670.21 31
Earnings-Based
Graham-Dodd kr 227.35 kr 1,586 kr 2,225 54
Lynch FV kr 819.13 kr 1,170 kr 1,521 50
Dividend Discount
Gordon GGM kr 106.55 kr 212.31 kr 321.50 70
DDM Multi-Stage kr 106.55 kr 183.48 kr 224.11 61
Multiples
P/E Multiple kr 526.58 kr 702.11 kr 877.64 63
P/B Multiple kr 426.28 kr 568.37 kr 710.47 55
Asset-Based
NCAV (Graham) kr 108.81 kr 145.81 kr 217.62 50
Economic Profit
Residual Income kr 216.22 kr 282.20 kr 755.10 76

Widest divergence: Earnings-Based (kr 1,170) versus Asset-Based (kr 145.81). Highest evidence: Residual Income (76).

Notify me when BONHR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 12.2B NOK
Revenue growth (YoY) -0.8%
Net margin 8.0%
Return on equity 14.0%
Free cash flow −242M NOK FY2025
P/E ratio 10.0
More key figures
Operating margin 19.1%
EPS (TTM) kr 23.10
Dividend yield 3.2%
EPS growth (YoY) +24.6%
Net debt 2.1B NOK FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 48 · Market factors (momentum, volatility) 54

Profitability 53
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 36
Price trend over the last 3–12 months (market factor)
52W Momentum 46
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Bonheur ASA, together with its subsidiaries, engages in the renewable energy, wind service, and cruise businesses in the United Kingdom, Germany, the Netherlands, France, Norway, Europe, Asia, the Americas, Africa, and Internationally. The company operates through four segments: Renewable Energy, Wind Service, Cruise, and Other Investments.

Full company description

Bonheur ASA, together with its subsidiaries, engages in the renewable energy, wind service, and cruise businesses in the United Kingdom, Germany, the Netherlands, France, Norway, Europe, Asia, the Americas, Africa, and Internationally. The company operates through four segments: Renewable Energy, Wind Service, Cruise, and Other Investments. The Renewable Energy segment develops, constructs, and operates wind farms with an installed capacity of 804.9 megawatts (MW). The Wind Service segment owns and operates three self-propelled jack-up vessels for the transportation, installation, and service of offshore and onshore wind turbines; and offers installation and blade repair services to onshore and offshore wind turbine industry, as well as marine transportation services for offshore wind turbine components. The Cruise segment owns and operates three ocean cruise ships and provides cruise holidays. The Other Investments segment offers publications and PR software and software as-a-services; and invests in real estate properties, bonds, and shares. Bonheur ASA was founded in 1848 and is headquartered in Oslo, Norway.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bonheur ASA reported revenue of kr 12.5B in FY2025 versus kr 7.5B in FY2021, a compound +13.5%/yr. Reported net income was kr 1.4B in FY2025, compounding +34.6%/yr from FY2021.

Growth Quality 50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
12.5B NOK
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.3%
Avg. growth/yr (22Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.8%
Revenue +13.5%/yr
FY21 kr 7.5B
FY22 kr 11.4B
FY23 kr 12.5B
FY24 kr 14.0B
FY25 kr 12.5B
Net income +34.6%/yr
FY21 kr 434M
FY22 kr 1.7B
FY23 kr 1.0B
FY24 kr 1.1B
FY25 kr 1.4B
Character of growth · EPS growth decomposed (2013-2024) +14.9 % p.a.
Revenue per share −1.7 pp

of which total revenue +1.2 pp · buybacks/dilution −2.9 pp

EBIT margin +4.2 pp
Tax rate +3.8 pp
Residual (interest, one-offs) +8.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch BONHR: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Bonheur ASA Fair Value". https://www.fairvalue-calculator.com/stock/BONHR

Peer Group

Conglomerates · 369 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 49 · Below median
Fair Value upside +91% · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 19% · Top 25%
Revenue growth -7% · Bottom 25%
Dividend yield (TTM) 3.2% · Above median
Debt / equity 0.72× · Higher than 75% of peers

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 10.0× · Cheaper than median
P/B 1.06× · Pricier than median
P/S (TTM) 0.80× · Pricier than median
EV/EBITDA 3.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 20
FUTURE 0 · sector 16
PAST 56 · sector 20
HEALTH 64 · sector 88
DIVIDEND 63 · sector 39

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
CITIC Limited 0267 HK$11.28 HK$22.56 +100%
SK Inc 034730 580,000 KRW 497,919 KRW -14%
PT Astra International Tbk, ASII 4,810 IDR 9,620 IDR +100%
The Siam Cement Public Company SCC 254.00 THB 199.40 THB -21%
SRF Limited SRF ₹2,875 ₹1,053 -63%
Empresas Copec S.A COPEC 6,330 CLP 10,879 CLP +72%
Posco International Corporation 047050 50,900 KRW 61,248 KRW +20%
Tube Investments of India Limited TIINDIA ₹2,940 ₹559.30 -81%
Doosan Corporation 000155 464,000 KRW 75,620 KRW -84%
Thermax Limited THERMAX ₹4,809 ₹1,087 -77%

Compare Bonheur ASA with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bonheur ASA (BONHR) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 456.00 versus a price of kr 239.00, about +91% (undervalued).
What is the fair value of BONHR?
Our model-based fair value for Bonheur ASA is kr 456.00 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 239.00.
What is the quality score of BONHR?
Bonheur ASA has a Quality Score of 49/100. 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 revenue of Bonheur ASA (BONHR)?
Bonheur ASA reported trailing-twelve-month revenue of about 12.5B NOK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of BONHR?
The net profit margin of Bonheur ASA is about 12.5%, meaning it keeps roughly 12.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Bonheur ASA and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.