EN DE

Vår Energi ASA (VAR) Fair Value & Analysis

Energy · NO · Market cap 108B NOK

VE Vår Energi ASA VAR · OL
Pricekr 47.60
Fair Valuekr 6.82
Upside-85.7%
Quality58/100
Watch Vår Energi ASA for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 8.7% net margin
High debt · generates free cash flow
0.87% dividend yield
Ranks above peers (9/14)
Wide moat 76/100
Evidence: High Range kr 3.86 – kr 8.41 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from kr 4.75 to kr 6.82 (+43.6%) since Jul 14, 2026. Share price +8.4% over the past month.

A solid business, but screening 86% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (kr 8.41). The favourable scenario is already priced in.
  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 3.86 to kr 8.41) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

kr 49.73 kr 14.34 Fair Value kr 6.82 Feb 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

54‑month range kr 14.34 – kr 49.73 · fair‑value band kr 3.86 – kr 8.41 · the kr 47.60 price screens above the kr 6.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Vår Energi ASA (VAR) currently trades at kr 47.60, while our model-based Fair Value estimate is kr 6.82, implying the stock looks roughly 85.7% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Energy 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, Vår Energi ASA generated revenue of 8.8B NOK at a net margin of 8.7%. Revenue grew 45.0% year over year. It earns a return on equity of 97.5%. Net debt stands at 5.3B NOK. Fundamentals as of Aug 13, 2026

Our scenario range runs from kr 3.86 (bear case) to kr 8.41 (bull case); at kr 47.60, 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 6% below its 52-week high and 79% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -35% fair-value upside, at -86%, VAR 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (kr 0.1500 to kr 19.98). Read the values as a conservative anchor, not as a price target.
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 7.26 kr 16.95 kr 32.34 80
Residual Income kr 0.8300 kr 0.9800 kr 5.42 76
Rev-Margin DCF kr 2.75 kr 5.82 kr 10.11 74
All 26 models by family
DCF Models
FCF DCF kr 7.53 kr 15.66 kr 36.24 38
Owner Earnings kr 1.50 kr 5.24 kr 12.46 31
5Y Revenue Exit kr 2.75 kr 5.85 kr 10.02 39
5Y EBITDA Exit kr 9.10 kr 19.98 kr 34.50 41
5Y P/E Exit kr 3.18 kr 6.80 kr 11.06 38
10Y Revenue Exit kr 4.10 kr 7.77 kr 13.50 36
10Y EBITDA Exit kr 8.55 kr 18.60 kr 35.62 37
10Y P/E Exit kr 4.50 kr 8.50 kr 14.45 35
Earnings-Based
Graham-Dodd kr 2.31 kr 13.61 kr 18.96 54
Lynch FV kr 3.86 kr 5.52 kr 7.18 50
PEG = 1.0 kr 3.86 kr 5.52 kr 7.18 46
EPV kr 5.92 kr 7.25 kr 8.41 59
Dividend Discount
Gordon GGM kr 4.30 kr 8.95 kr 14.20 70
DDM Multi-Stage kr 4.30 kr 7.55 kr 9.39 61
Multiples
P/E Multiple kr 3.56 kr 4.75 kr 5.93 63
P/S Multiple kr 2.92 kr 3.89 kr 4.86 58
P/B Multiple kr 0.3000 kr 0.4000 kr 0.5000 55
EV/EBIT kr 10.51 kr 14.70 kr 18.89 53
EV/EBITDA kr 10.36 kr 14.51 kr 18.65 54
EV/Revenue kr 0.6600 kr 1.83 kr 2.99 43
Asset-Based
NCAV (Graham) kr 0.1100 kr 0.1500 kr 0.2200 50
Growth DCF
Growth DCF kr 7.26 kr 16.95 kr 32.34 80
Rev-Margin DCF kr 2.75 kr 5.82 kr 10.11 74
Economic Profit
Residual Income kr 0.8300 kr 0.9800 kr 5.42 76
ROIC Compounder kr 7.25 kr 10.57 kr 14.89 72
Growth Earnings
Growth-Adj P/E kr 4.78 kr 6.82 kr 8.87 68

Widest divergence: DCF Models (kr 7.77) versus Asset-Based (kr 0.1500). Highest evidence: Growth DCF (80).

Notify me when VAR reaches fair value

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

Key figures & financial health

Revenue (TTM) 8.8B NOK
Revenue growth (YoY) +45.0%
Net margin 8.7%
Return on equity 97.5%
Free cash flow 1.7B NOK FY2025
P/E ratio 17.6
More key figures
Operating margin 49.0%
EPS (TTM) kr 2.70
Dividend yield 0.9%
EPS growth (YoY) -18.5%
Net debt 5.3B NOK FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 55 · Market factors (momentum, volatility) 82

Profitability 49
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 27
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 94
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

Vår Energi ASA operates as an independent upstream oil and gas company on the Norwegian continental shelf in Norway. The company produces crude oil and natural gas liquids. It also engages in the production, development, and exploration assets on the Norwegian Continental Shelf (NCS).

Full company description

Vår Energi ASA operates as an independent upstream oil and gas company on the Norwegian continental shelf in Norway. The company produces crude oil and natural gas liquids. It also engages in the production, development, and exploration assets on the Norwegian Continental Shelf (NCS). The company was formerly known as Eni Norge AS and changed its name to Vår Energi AS in December 2018. The company was incorporated in 1965 and is headquartered in Sandnes, Norway. Vår Energi ASA is a subsidiary of Eni International B.V.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Vår Energi ASA reported revenue of kr 8.1B in FY2025 versus kr 6.0B in FY2021, a compound +7.6%/yr. Reported net income was kr 846M in FY2025, compounding +6.6%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
8.1B NOK
Latest YoY
+9.8%
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.
−6.1%
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.
+23.1%
Avg. growth/yr (8Y) 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.
+23.2%
Revenue +7.6%/yr
FY21 kr 6.0B
FY22 kr 9.8B
FY23 kr 6.8B
FY24 kr 7.4B
FY25 kr 8.1B
Net income +6.6%/yr
FY21 kr 654M
FY22 kr 936M
FY23 kr 610M
FY24 kr 327M
FY25 kr 846M

VAR screens 86% overvalued. Compare with CNOOC 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). "Vår Energi ASA Fair Value". https://www.fairvalue-calculator.com/stock/VAR

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas E&P · 314 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 58 · Top 25%
Fair Value upside −86% · Bottom 25%
Return on equity (TTM) 97% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 49% · Top 25%
Revenue growth 45% · Top 25%
Dividend yield (TTM) 0.9% · Bottom 25%
Debt / equity 10.43× · Higher than 75% of peers

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 17.6× · Pricier than median
P/B 20.32× · Pricier than 75% of peers
P/S (TTM) 1.30× · Cheaper than median
P/FCF 6.8× · Cheaper than median
EV/EBITDA 2.3× · 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 0 · sector 12
FUTURE 100 · sector 0
PAST 100 · sector 0
HEALTH 0 · sector 87
DIVIDEND 17 · sector 65

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

Insider activity: 40/100

Values & ESG

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

Oil & gas

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

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥32.85 ¥32.55 -1%
ConocoPhillips explores for, COP $125.92 $90.15 -28%
Canadian Natural Resources Limited CNQ $47.57 $31.14 -35%
EOG Resources, Inc EOG $143.14 $130.19 -9%
Occidental Petroleum Corporation OXY $58.55 $30.06 -49%
Diamondback Energy, Inc FANG $201.71 $105.24 -48%
Devon Energy Corporation DVN $44.86 $27.06 -40%
Woodside Energy Group WDS A$32.55 A$20.71 -36%
EQT Corporation EQT $54.06 $42.85 -21%
Texas Pacific Land Corporation TPL $342.77 $77.26 -77%

Compare Vår Energi ASA with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

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

Frequently asked questions

Is Vår Energi ASA (VAR) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of kr 6.82 versus a price of kr 47.60, about −86% (overvalued).
What is the fair value of VAR?
Our model-based fair value for Vår Energi ASA is kr 6.82 (as of Aug 13, 2026), built from audited fundamentals. The current price is kr 47.60.
What is the quality score of VAR?
Vår Energi ASA has a Quality Score of 58/100. 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 Vår Energi ASA (VAR)?
Vår Energi ASA reported trailing-twelve-month revenue of about 8.8B NOK (latest available figure, as of Aug 13, 2026).
What is the net profit margin of VAR?
The net profit margin of Vår Energi ASA is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.
Does Vår Energi ASA pay a dividend?
Vår Energi ASA currently shows a dividend yield of about 0.80% relative to its recent price (as of Aug 13, 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 Vår Energi 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.