EN DE

Odfjell SE (ODFB) Fair Value & Analysis

Industrials · NO · Market cap 8.8B NOK

OS Odfjell SE ODFB · OL
Pricekr 108.20
Fair Valuekr 29.48
Upside-72.8%
Quality65/100
Watch Odfjell SE for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 13.9% net margin
Moderate debt · generates free cash flow
0.86% dividend yield
Mixed vs. peers (8/15)
Moderate moat 56/100
Evidence: High Range kr 19.51 – kr 40.56 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 24 days ago

Fair value updated Jul 16, 2026, revised from kr 30.76 to kr 29.48 (−4.2%) since Jun 24, 2026. Share price +1.5% over the past month.

A solid business, but screening 73% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 40.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 19.51 to kr 40.56) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 139.59 kr 16.63 Fair Value kr 29.48 Apr 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 16.63 – kr 139.59 · fair‑value band kr 19.51 – kr 40.56 · the kr 108.20 price screens above the kr 29.48 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

Odfjell SE (ODFB) currently trades at kr 108.20, while our model-based Fair Value estimate is kr 29.48, implying the stock looks roughly 72.8% overvalued today. The Quality Score stands at 65/100 (solid 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: high).

Over the trailing twelve months, Odfjell SE generated revenue of 1.1B NOK at a net margin of 13.9%. Revenue declined 3.9% year over year. It earns a return on equity of 16.2%. Net debt stands at 556M NOK. Fundamentals as of Jul 16, 2026

Our scenario range runs from kr 19.51 (bear case) to kr 40.56 (bull case); at kr 108.20, 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 16% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at -73%, ODFB screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF kr 19.42 kr 27.51 kr 39.57 80
Residual Income kr 12.56 kr 15.70 kr 32.16 76
Rev-Margin DCF kr 14.09 kr 22.47 kr 32.18 74
All 24 models by family
DCF Models
FCF DCF kr 18.65 kr 27.12 kr 40.56 38
Owner Earnings kr 27.89 kr 39.63 kr 58.27 31
5Y Revenue Exit kr 14.09 kr 22.04 kr 32.62 39
5Y EBITDA Exit kr 28.73 kr 47.29 kr 69.80 41
5Y P/E Exit kr 20.42 kr 32.95 kr 46.55 38
10Y Revenue Exit kr 15.22 kr 22.39 kr 30.64 36
10Y EBITDA Exit kr 24.53 kr 38.80 kr 55.55 37
10Y P/E Exit kr 19.51 kr 29.48 kr 39.97 35
Earnings-Based
Graham-Dodd kr 13.35 kr 25.22 kr 31.37 54
EPV kr 17.97 kr 21.63 kr 24.80 59
Dividend Discount
Gordon GGM kr 11.06 kr 14.85 kr 18.58 70
DDM Multi-Stage kr 11.06 kr 15.07 kr 19.64 61
Multiples
P/E Multiple kr 30.91 kr 41.22 kr 51.52 63
P/S Multiple kr 21.14 kr 28.19 kr 35.24 58
P/B Multiple kr 25.03 kr 33.37 kr 41.71 55
EV/EBIT kr 30.94 kr 43.00 kr 55.06 53
EV/EBITDA kr 41.27 kr 56.78 kr 72.28 54
EV/Revenue kr 12.50 kr 20.11 kr 27.72 43
Asset-Based
NCAV (Graham) kr 6.27 kr 8.41 kr 12.55 50
Growth DCF
Growth DCF kr 19.42 kr 27.51 kr 39.57 80
Rev-Margin DCF kr 14.09 kr 22.47 kr 32.18 74
Economic Profit
Residual Income kr 12.56 kr 15.70 kr 32.16 76
ROIC Compounder kr 18.36 kr 22.93 kr 27.61 72
Growth Earnings
Growth-Adj P/E kr 22.09 kr 31.56 kr 41.02 68

Widest divergence: Multiples (kr 33.37) versus Asset-Based (kr 8.41). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.1B NOK
Revenue growth (YoY) -3.9%
Net margin 13.9%
Return on equity 16.2%
Free cash flow 194M NOK FY2025
P/E ratio 5.8
More key figures
Operating margin 14.3%
EPS (TTM) kr 19.33
Dividend yield 0.9%
EPS growth (YoY) -6.8%
Net debt 556M NOK FY2025

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

Quality Score breakdown

Overall quality 65/100

Of which business quality 66 · Market factors (momentum, volatility) 46

Profitability 50
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 29
Distance to the 52-week high (market factor)
Net Issuance 81
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

Odfjell SE engages in the provision of services for the transportation and storage of bulk liquid chemicals, acids, edible oils, and other specialty products in Norway. It operates through Chemical Tankers and Tank Terminals segments.

Full company description

Odfjell SE engages in the provision of services for the transportation and storage of bulk liquid chemicals, acids, edible oils, and other specialty products in Norway. It operates through Chemical Tankers and Tank Terminals segments. The company owns and operates chemical tankers that offer global and regional transportation; and tank terminals, which provide storage of various chemicals and petroleum products. As of April 10, 2026, it operates chemical tanker fleet of 72 vessels, including 38 owned, 9 bareboat, 22 time chartered, and 3 pool vessels. The company's terminal network consists of 311 tanks with 464,460 cubic meters of storage capacity. It operates in the United States, Brazil, North America, South America, the Netherlands, Saudi Arabia, South Africa, Europe, China, the Middle East, Asia, and Africa. Odfjell SE was incorporated in 1914 and is headquartered in Bergen, Norway.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Odfjell SE reported revenue of kr 1.1B in FY2025 versus kr 1.0B in FY2021, a compound +1.8%/yr. Reported net income was kr 155M in FY2025.

Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.1B NOK
Latest YoY
−10.7%
Avg. growth/yr (3Y)
−5.2%
Avg. growth/yr (5Y)
+3.5%
Avg. growth/yr (11Y)
+0.5%
Revenue +1.8%/yr
FY21 kr 1.0B
FY22 kr 1.3B
FY23 kr 1.2B
FY24 kr 1.2B
FY25 kr 1.1B
Net income
FY21 −kr 33.2M
FY22 kr 142M
FY23 kr 203M
FY24 kr 278M
FY25 kr 155M

ODFB screens 73% overvalued. Compare with Adani Ports and Special Economic Zone Limited →

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). "Odfjell SE Fair Value". https://www.fairvalue-calculator.com/stock/ODFB

Peer Group

Marine Shipping · 231 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 65 · Top 25%
Fair Value upside −73% · Bottom 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 14% · Above median
Operating margin (TTM) 14% · Below median
Revenue growth -4% · Below median
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.57× · Higher than 75% of peers

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 5.8× · Cheaper than 75% of peers
P/B 0.93× · Cheaper than median
P/S (TTM) 0.84× · Cheaper than median
P/FCF 4.8× · Pricier than median
EV/EBITDA 4.4× · Cheaper than median
PEG 2.84× · Pricier 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 0 · sector 29
FUTURE 0 · sector 18
PAST 65 · sector 27
HEALTH 72 · sector 88
DIVIDEND 17 · sector 47

VALUE 0: the price sits above our fair-value range.

Insider activity: 30/100

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 Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare Odfjell SE 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 Odfjell SE (ODFB) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of kr 29.48 versus a price of kr 108.20, about −73% (overvalued).
What is the fair value of ODFB?
Our model-based fair value for Odfjell SE is kr 29.48 (as of Jul 16, 2026), built from audited fundamentals. The current price is kr 108.20.
What is the quality score of ODFB?
Odfjell SE has a Quality Score of 65/100. 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 Odfjell SE (ODFB)?
Odfjell SE reported trailing-twelve-month revenue of about 1.1B NOK (latest available figure, as of Jul 16, 2026).
What is the net profit margin of ODFB?
The net profit margin of Odfjell SE is about 13.9%, meaning it keeps roughly 13.9% of revenue as net income. Based on the latest reported figures.
Does Odfjell SE pay a dividend?
Odfjell SE currently shows a dividend yield of about 0.92% relative to its recent price (as of Jul 16, 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 Odfjell SE 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.