EN DE

Borgestad ASA (BOR) Fair Value & Analysis

Basic Materials · NO · Market cap 570M NOK

BA Borgestad ASA BOR · OL
Pricekr 16.45
Fair Valuekr 12.74
Upside-22.6%
Quality39/100
Watch Borgestad ASA for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.8% net margin
Low debt · generates free cash flow
3.08% dividend yield
Trails peers (4/15)
Narrow moat 24/100
Evidence: Medium Range kr 5.57 – kr 12.74 Share as image

Fair value as of: Jul 20, 2026

From 25 valuation models · updated 21 days ago

Below-average quality, and screening another 23% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 12.74). The favourable scenario is already priced in.
  • Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (kr 5.57 to kr 12.74) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 174.78 kr 9.74 Fair Value kr 12.74 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range kr 9.74 – kr 174.78 · fair‑value band kr 5.57 – kr 12.74 · the kr 16.45 price screens above the kr 12.74 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

Borgestad ASA (BOR) currently trades at kr 16.45, while our model-based Fair Value estimate is kr 12.74, implying the stock looks roughly 22.6% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Borgestad ASA generated revenue of 1.1B NOK at a net margin of 0.8%. Revenue declined 2.4% year over year. It earns a return on equity of 1.8%. Net debt stands at 259M NOK. Fundamentals as of Jul 20, 2026

Our scenario range runs from kr 5.57 (bear case) to kr 12.74 (bull case); at kr 16.45, the current price sits above 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 21% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -59% fair-value upside, at -23%, BOR 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
Growth DCF kr 1.24 kr 5.59 80
Residual Income kr 13.38 kr 12.74 kr 9.53 76
ROIC Compounder kr 4.36 kr 5.68 kr 6.79 72
All 25 models by family
DCF Models
FCF DCF kr 0.5900 kr 6.16 38
Owner Earnings kr 6.23 kr 18.63 kr 41.63 31
5Y Revenue Exit kr 5.03 kr 14.50 kr 34.47 39
5Y EBITDA Exit kr 8.83 kr 22.16 kr 48.39 41
5Y P/E Exit kr 6.31 kr 15.18 38
10Y Revenue Exit kr 2.49 kr 15.74 kr 25.39 36
10Y EBITDA Exit kr 5.48 kr 23.19 kr 55.45 37
10Y P/E Exit kr 5.50 kr 15.42 35
Earnings-Based
Graham-Dodd kr 2.97 kr 20.71 kr 29.06 54
Lynch FV kr 10.70 kr 15.28 kr 19.87 50
PEG = 1.0 kr 10.70 kr 15.28 kr 19.87 46
EPV kr 4.36 kr 5.68 kr 6.79 59
Dividend Discount
Gordon GGM kr 6.22 kr 11.20 kr 15.42 70
DDM Multi-Stage kr 6.22 kr 10.23 kr 11.96 61
Multiples
P/E Multiple kr 5.57 kr 7.42 kr 9.28 63
P/S Multiple kr 5.57 kr 7.42 kr 9.28 58
P/B Multiple kr 5.57 kr 7.42 kr 9.28 55
EV/EBIT kr 8.80 kr 13.52 kr 18.23 53
EV/EBITDA kr 13.29 kr 19.49 kr 25.70 54
EV/Revenue kr 6.92 kr 12.17 kr 17.42 43
Asset-Based
NCAV (Graham) kr 9.96 kr 13.34 kr 19.92 50
Growth DCF
Growth DCF kr 1.24 kr 5.59 80
Economic Profit
Residual Income kr 13.38 kr 12.74 kr 9.53 76
ROIC Compounder kr 4.36 kr 5.68 kr 6.79 72
Growth Earnings
Growth-Adj P/E kr 13.16 kr 18.80 kr 24.44 68

Widest divergence: Growth Earnings (kr 18.80) versus Growth DCF (kr 1.24). Highest evidence: Growth DCF (80).

Notify me when BOR reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.1B NOK
Revenue growth (YoY) -2.4%
Net margin 0.8%
Return on equity 1.8%
Free cash flow 10.4M NOK FY2025
P/E ratio 62.5
More key figures
Operating margin -7.1%
EPS (TTM) kr 0.2600
Dividend yield 3.1%
EPS growth (YoY) +59.3%
Net debt 259M NOK FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 39/100

Of which business quality 41 · Market factors (momentum, volatility) 44

Profitability 38
Margins and returns on capital today
Quality Growth 21
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 40
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

Borgestad ASA, an investment company, focuses on real estate and refractory in Norway. The company also develops and manages real estate properties. It operates Agora Bytom, a shopping center and a rental area, as well as a parking garage with parking spaces in Poland.

Full company description

Borgestad ASA, an investment company, focuses on real estate and refractory in Norway. The company also develops and manages real estate properties. It operates Agora Bytom, a shopping center and a rental area, as well as a parking garage with parking spaces in Poland. In addition, the company Höganäs Borgestad, which offers refractory products, systems, and installation services. Borgestad ASA was founded in 1904 and is headquartered in Lysaker, Norway.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Borgestad ASA reported revenue of kr 1.1B in FY2025 versus kr 883M in FY2021, a compound +5.8%/yr. Reported net income was kr 15.3M in FY2025.

Growth Quality 59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.1B NOK
Latest YoY
−5.4%
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.
+5.9%
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.
+5.7%
Avg. growth/yr (25Y) 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.
+3.2%
Revenue +5.8%/yr
FY21 kr 883M
FY22 kr 932M
FY23 kr 1.1B
FY24 kr 1.2B
FY25 kr 1.1B
Net income
FY21 −kr 24.1M
FY22 −kr 125M
FY23 −kr 78.3M
FY24 kr 45.2M
FY25 kr 15.3M

BOR screens 23% overvalued. Compare with CRH plc →

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). "Borgestad ASA Fair Value". https://www.fairvalue-calculator.com/stock/BOR

Peer Group

Building Materials · 253 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 39 · Bottom 25%
Fair Value upside −23% · Below median
Return on equity (TTM) 2% · Below median
Return on assets 3% · Above median
Net margin (TTM) 1% · Below median
Operating margin (TTM) -7% · Bottom 25%
Revenue growth -2% · Below median
Dividend yield (TTM) 3.1% · Above median
Debt / equity 0.49× · Higher than 75% of peers

Valuation Multiples vs Building Materials median · lower = cheaper

P/E (TTM) 62.5× · Pricier than 75% of peers
P/B 0.82× · Cheaper than median
P/S (TTM) 0.52× · Cheaper than median
P/FCF 5.7× · Pricier than median
EV/EBITDA 8.5× · Pricier than median
PEG 1.67× · Pricier than median

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 3 · sector 27
FUTURE 0 · sector 2
PAST 7 · sector 15
HEALTH 76 · sector 92
DIVIDEND 62 · sector 42

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 Building Materials stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
CRH plc CRH $102.92 $70.57 -31%
UltraTech Cement Limited ULTRACEMCO ₹11,711 ₹4,719 -60%
China Jushi Co 600176 ¥54.52 ¥13.95 -74%
Grasim Industries Limited GRASIM ₹3,073 ₹1,245 -59%
CEMEX, S.A. CEMEXCPO 21.71 MXN 15.42 MXN -29%
Anhui Conch Cement Company 600585 ¥16.99 ¥26.14 +54%
Ambuja Cements Limited AMBUJACEM ₹435.25 ₹227.96 -48%
Shree Cement Limited SHREECEM ₹26,930 ₹8,215 -69%
TCC Group 1101B 43.70 TWD 10.48 TWD -76%
Taiwan Glass Ind. Corp 1802 53.30 TWD 13.98 TWD -74%

Compare Borgestad ASA with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Borgestad ASA (BOR) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of kr 12.74 versus a price of kr 16.45, about −23% (overvalued).
What is the fair value of BOR?
Our model-based fair value for Borgestad ASA is kr 12.74 (as of Jul 20, 2026), built from audited fundamentals. The current price is kr 16.45.
What is the quality score of BOR?
Borgestad ASA has a Quality Score of 39/100. 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 Borgestad ASA (BOR)?
Borgestad ASA reported trailing-twelve-month revenue of about 1.1B NOK (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BOR?
The net profit margin of Borgestad ASA is about 0.8%, meaning it keeps roughly 0.8% of revenue as net income. Based on the latest reported figures.
Does Borgestad ASA pay a dividend?
Borgestad ASA currently shows a dividend yield of about 3.18% relative to its recent price (as of Jul 20, 2026).

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 Borgestad 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.