Jacktel AS (JACK) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Jacktel AS stock NOK 5.98, price NOK 5.87, upside +1.8%, quality 86 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
7‑month range kr 3.87 – kr 6.13 · fair‑value band kr 3.49 – kr 9.58 · the kr 5.87 price screens below the kr 5.98 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Jacktel AS in your weekly email
Every Wednesday you see whether Jacktel AS is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Jacktel AS, together with its subsidiary, engages in the provision of offshore accommodation services in Norway. The company offers recreational facilities, offices, hospital facilities, deck cranes, and lifesaving and firefighting equipment. It also offers distinct, and non-distinct services.
Show moreShow less
In addition, the company owns and operates Haven, a jack-up accommodation rig. The company was founded in 2009 and is based in Sandnes, Norway.
Stock analysis
Jacktel AS (JACK) currently trades at kr 5.87, while our model-based Fair Value estimate is kr 5.98, so the stock looks roughly fairly valued today (gap 1.8%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of kr 48.61 per share, and 18 of the 26 models we run sit above the kr 5.87 price.
Bear case: the Asset-Based group reads lowest at kr 2.38, and 8 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: kr 3.49 (bear) to kr 9.58 (bull), the price of kr 5.87 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 86/100 (high quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Jacktel AS reported revenue of $70.0M in FY2025 versus $28.0B in FY2022, a compound −86.4%/yr. Reported net income was $32.4M in FY2025.
Key figures
Market cap 1.5B NOK (≈ $160M) Micro · P/E ratio 4.2 · P/S ratio 1.94 · EPS (TTM) kr 1.40 · Dividend yield 2.1% · Net margin 46.2% · Return on equity 34.5% · Return on assets (EBIT) 337% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 90 out of 100 (low confidence).
What moves the price
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 2%, JACK screens cheaper than that median.
Fair Value models
Bearkr 3.49Fair Value kr 5.98Bullkr 9.58
Price kr 5.87 · Upside +1.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (kr 1.09 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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCFkr 15.74kr 22.69kr 42.9972
EPVkr 3.10kr 3.66kr 4.1171
Growth DCFkr 14.64kr 24.61kr 40.1871
All 26 models by family
DCF Models
FCF DCFkr 15.74kr 22.69kr 42.9972
Owner Earningskr 10.24kr 21.63kr 41.5167
5Y Revenue Exitkr 6.06kr 8.64kr 13.7967
5Y EBITDA Exitkr 6.60kr 9.73kr 15.7569
5Y P/E Exitkr 12.61kr 27.38kr 47.0463
10Y Revenue Exitkr 9.57kr 16.09kr 18.2863
10Y EBITDA Exitkr 9.98kr 17.08kr 27.3662
10Y P/E Exitkr 13.73kr 28.11kr 50.6757
Earnings-Based
Graham-Doddkr 8.06kr 56.19kr 78.8659
Lynch FVkr 29.03kr 41.47kr 53.9157
PEG = 1.0kr 29.03kr 41.47kr 53.9153
EPVkr 3.10kr 3.66kr 4.1171
Dividend Discount
Gordon GGMkr 3.20kr 5.36kr 6.9664
DDM Multi-Stagekr 3.20kr 5.08kr 5.7763
Multiples
P/E Multiplekr 12.44kr 16.59kr 20.7463
P/S Multiplekr 2.31kr 3.07kr 3.8458
P/B Multiplekr 4.80kr 6.41kr 8.0155
EV/EBITkr 4.21kr 6.28kr 8.3565
EV/EBITDAkr 1.14kr 2.19kr 3.2464
EV/Revenuekr 0.1500kr 1.07kr 2.0047
Asset-Based
NCAV (Graham)kr 1.78kr 2.38kr 3.5654
Growth DCF
Growth DCFkr 14.64kr 24.61kr 40.1871
Rev-Margin DCFkr 6.66kr 9.91kr 16.2866
Economic Profit
Residual Incomekr 5.93kr 8.53kr 16.8266
ROIC Compounderkr 3.10kr 3.78kr 4.8767
Growth Earnings
Growth-Adj P/Ekr 34.02kr 48.61kr 63.1963
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+35.4%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−86.4%
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
7.8% (2022) → 32.3% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: no profitable base year
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−9.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −11.6% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Oil & Gas Equipment & Services · 166 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score86 · Top 25%
Fair Value upside+1.8% · Above median
Profitability
Return on equity (12 months)34.5% · Top 25%
Return on assets18.7% · Top 25%
Net margin (12 months)45.6% · Top 25%
Operating margin (12 months)33.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)20.2% · Above median
Dividend yield (12 months)2.1% · Below median
Balance sheet
Debt / equity0.60× · Highest 25%
Valuation Multiplesvs Oil & Gas Equipment & Services median · lower = cheaper
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). "Jacktel AS Fair Value". https://www.fairvalue-calculator.com/stock/JACK
Frequently asked questions
Is Jacktel AS (JACK) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of kr 5.98 versus a price of kr 5.87, about +2% upside (fairly valued).
What is the fair value of JACK?
Our model-based fair value for Jacktel AS is kr 5.98 (as of Nov 7, 2026), built from audited fundamentals. The current price: kr 5.87.
What is the quality score of JACK?
Jacktel AS has a Quality Score of 86/100. 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 Jacktel AS (JACK)?
Our model-based price target is the fair value of kr 5.98 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario kr 3.49, optimistic scenario kr 9.58. It is a calculation from audited fundamentals, not an analyst target.
What is the Jacktel AS stock forecast for 2026?
Our models put fair value at kr 5.98, about +2% upside versus a price of kr 5.87 (fairly valued). Cautious scenario kr 3.49, optimistic scenario kr 9.58. The calculation is refreshed regularly with new filings.
What is the revenue of Jacktel AS (JACK)?
Jacktel AS reported trailing-twelve-month revenue of about $68.5M (latest available figure, as of Nov 7, 2026).
Does Jacktel AS pay a dividend?
Jacktel AS currently shows a dividend yield of 2.13% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Jacktel AS (JACK) and when is the ex-dividend date?
Jacktel AS pays a dividend of kr 0.125 per share a year, a dividend yield of 2.1%. The last ex-dividend date was Sep 1, 2026. The payout ratio is 38.8% of earnings. Free cash flow covers the dividend 2.72 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Jacktel AS (JACK)?
For today's price to be fair in a discounted-cash-flow model, Jacktel AS would have to grow free cash flow by -9.4 % per year for five years (discount rate 12.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew -86.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of JACK use?
Our models discount Jacktel AS at 12.5 %: a base by market capitalisation (micro), country premium for Norway. 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 Jacktel AS that is -9.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.5 %) and the same formula as our fair value.
How much growth has Jacktel AS (JACK) delivered so far?
Over the past 3 years revenue at Jacktel AS grew -86.4 % a year. The price currently implies free-cash-flow growth of -9.4 % per 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 Jacktel AS (JACK) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into Jacktel AS (-9.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jacktel AS (JACK)?
The free-cash-flow yield on the price is 26.41 %: that much free cash flow Jacktel AS produces per unit of market value. When it exceeds the discount rate of our models (12.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jacktel AS (JACK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jacktel AS it is kr 5.98 per share (as of Nov 7, 2026), against a price of kr 5.87. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Jacktel AS stock overvalued or undervalued in 2026?
As of Nov 7, 2026, JACK trades below its calculated fair value: price kr 5.87, fair value kr 5.98, a gap of about +2% (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 JACK?
No. The price is what the market pays today (kr 5.87); the fair value is what the company's own numbers justify (kr 5.98). For Jacktel AS the two are kr 0.1080 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jacktel AS worth?
The market values Jacktel AS at about 1.5B NOK (market capitalisation, as of Nov 7, 2026). Per share that is kr 5.87; our models calculate a fair value of kr 5.98 per share.
What do the bullish and bearish scenarios say about JACK?
Our models span a range for Jacktel AS: cautious scenario kr 3.49, base kr 5.98, optimistic kr 9.58 per share (as of Nov 7, 2026, price kr 5.87). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of JACK?
Jacktel AS trades at a price-to-earnings ratio of 4.2 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of kr 5.98 is built from several models across several years. Other multiples: P/B 1.7, P/S 2.3, EV/EBITDA 3.4.
How solid is the balance sheet of Jacktel AS (JACK)?
Balance-sheet figures for Jacktel AS (as of Nov 7, 2026): return on equity 34.5%, debt of 0.60 per unit of equity. They feed the Quality Score of 86/100, which measures business quality independently of the share price.
Which stocks are comparable to Jacktel AS?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, Tenaris S.A, Halliburton Company, 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 Jacktel AS stock attractive at the current price?
The data as of Nov 7, 2026: price kr 5.87, calculated fair value kr 5.98 (+2%), Quality Score 86/100, from 26 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 JACK calculated?
We run Jacktel AS through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of kr 5.98 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Jacktel AS currently trades 2% 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 Jacktel AS (JACK)?
The closing price on Nov 6, 2026 was kr 5.87. Our model-based fair value is kr 5.98, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jacktel AS right now?
The model range is unusually wide (kr 3.49 to kr 9.58). 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. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Jacktel AS
How large is the market capitalisation of Jacktel AS (JACK)?
The market capitalisation of Jacktel AS is 1.5B NOK (≈ $160M). 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/S ratio of Jacktel AS (JACK)?
The price-to-sales ratio of Jacktel AS is 1.94 (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 Jacktel AS (JACK)?
Earnings per share at Jacktel AS are kr 1.40 (price ÷ EPS = P/E 4.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jacktel AS (JACK)?
The dividend yield of Jacktel AS is 2.1% (payout 8.9%). 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 Jacktel AS (JACK)?
The net margin of Jacktel AS is 46.2% (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 Jacktel AS (JACK)?
The return on equity (ROE) of Jacktel AS is 34.5% (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 Jacktel AS (JACK)?
On an EBIT basis the return on assets of Jacktel AS is 337% (avg 4y). 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 Jacktel AS (JACK)?
The operating margin of Jacktel AS is 33.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jacktel AS (JACK)?
Revenue at Jacktel AS is growing +20.2% versus a year earlier (3y avg −86.4%). 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 Jacktel AS (JACK)?
Earnings per share at Jacktel AS are growing +15.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jacktel AS (JACK) carry?
The net debt of Jacktel AS is $54.7M (fiscal year 2025, ≈ 1.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Jacktel AS in the live analysis
One click puts Jacktel AS on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026