Fair Value Calculator Fair Value Calculator
EN DE

Norse Atlantic ASA (NORSE) Fair Value & Analysis

Industrials · NO · Market cap 1.3B NOK

NA Norse Atlantic ASA NORSE · OL
Pricekr 0.4270
Fair Valuekr 0.1955
Upside-54.2%
Quality31/100
Watch Norse Atlantic ASA for free — get notified when fair value or trend changes. Watch for free
Evidence: Medium Range kr 0.1445 – kr 0.2465

Fair value as of: Jul 16, 2026

From 10 valuation models · updated today

Share price −37.6% over the past month.

Price vs Fair Value (12 months)

kr 10.06 kr 0.4200 Fair Value kr 0.1955 Jul 2025 Jul 2026

12‑month range kr 0.4200 – kr 10.06 · fair‑value band kr 0.1445 – kr 0.2465 · the kr 0.4270 price screens above the kr 0.1955 fair value. As of Jul 16, 2026.

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

Analysis

Norse Atlantic ASA (NORSE) currently trades at kr 0.4270, while our model-based Fair Value estimate is kr 0.1955 — implying the stock looks roughly 54.2% overvalued today. We read business quality at 31/100 (below-average quality), in the Industrials 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, Norse Atlantic ASA generated revenue of 769M NOK at a net margin of -9.2%. Revenue grew 27.9% year over year. Net debt stands at 38.8M NOK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 0.1445 (bear case) to kr 0.2465 (bull case); at kr 0.4270, the current price sits above that range. For context, the median of 10 Industrials peers we cover trades at -7% fair-value upside — at -54%, NORSE screens richer than that median.

Key figures & financial health

Revenue (TTM) 769M NOK
Revenue growth (YoY) +27.9%
Net margin -9.2%
Return on equity -1,995%
Free cash flow 49.6M NOK FY2025
Operating margin -8.2%
More key figures
EPS (TTM) kr -4.27
Net debt 38.8M NOK FY2025

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

About the company

Norse Atlantic ASA provides long-haul airline services in Norway, the United Kingdom, rest of Europe, the United States, and internationally. The company serves a scheduled network across destinations. It also engages in leasing of aircraft and technical services. The company was incorporated in 2021 and is headquartered in Arendal, Norway.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Norse Atlantic ASA reported revenue of kr 734M in FY2025 versus kr 3.0M in FY2021, a compound +296.4%/yr. Reported net income was −kr 61.9M in FY2025.

Revenue +296.4%/yr
FY21 kr 3.0M
FY22 kr 104M
FY23 kr 439M
FY24 kr 588M
FY25 kr 734M
Net income
FY21 −kr 7.0M
FY22 −kr 175M
FY23 −kr 169M
FY24 −kr 135M
FY25 −kr 61.9M

Is NORSE fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Norse Atlantic ASA Fair Value". https://www.fairvalue-calculator.com/stock/NORSE

Similar stocks

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

Stock Price Fair Value vs Fair Value
Ryanair Holdings R1YA34 R$36.60 R$6.66 -82%
Delta Air Lines, Inc DEAI34 R$411.23 R$384.44 -7%
United Airlines Holdings UAL1 €90.00 €79.11 -12%
International Consolidated Airlines Group ICAGY $12.26 $28.04 +129%
Southwest Airlines Co LUV $48.57 $14.76 -70%
Singapore Airlines Limited C6L 6.95 SGD 9.68 SGD +39%
InterGlobe Aviation Limited INDIGO ₹5,021 ₹3,704 -26%
Air China Limited 601111 ¥6.16 ¥15.33 +149%
LATAM Airlines Group LTM $55.74 $106.79 +92%
China Southern Airlines Company 600029 ¥5.28 ¥3.65 -31%

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 Stocks

Frequently asked questions

Is Norse Atlantic ASA (NORSE) undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 0.1955 versus a price of kr 0.4270 — about −54% (overvalued). Model-based estimate, not financial advice.
What is the fair value of NORSE?
Our model-based fair value for Norse Atlantic ASA is kr 0.1955 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 0.4270.
What is the quality score of NORSE?
Norse Atlantic ASA has a Quality Score of 31/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Norse Atlantic ASA (NORSE)?
Norse Atlantic ASA reported trailing-twelve-month revenue of about 769M NOK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of NORSE?
The net profit margin of Norse Atlantic ASA is about -9.2%, meaning it is currently running at a net loss. 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.

Free alert · no account needed

Tell me when Norse Atlantic ASA reaches its Fair Value

Just your email — and we'll notify you when the price and Fair Value of Norse Atlantic ASA materially change. Free bonus: the monthly Top-25 report of the most undervalued quality stocks.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.