EN DE

Wallenius Wilhelmsen ASA (WAWIF) Fair Value & Analysis

Industrials · US · Market cap $6.0B

WW Wallenius Wilhelmsen ASA logo Wallenius Wilhelmsen ASA WAWIF · US
Price$15.00
Fair Value$36.44
Upside+143.0%
Quality74/100
Watch Wallenius Wilhelmsen ASA for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 18.3% net margin
Low debt · generates free cash flow
9.34% dividend yield
Ranks above peers (10/14)
Wide moat 74/100
Evidence: High Range $27.24 – $45.64 Share as image

Fair value as of: Jul 25, 2026

From 24 valuation models · updated 16 days ago

Fair value updated Jul 25, 2026, revised from $45.75 to $36.44 (−20.3%) since Jun 25, 2026. Share price +6.9% over the past month.

A solid business, screening 143% undervalued on our models.

What matters now

  • The rarer combination: high quality (74/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case ($27.24). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$15.00 $2.76 Fair Value $36.44 Aug 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

35‑month range $2.76 – $15.00 · fair‑value band $27.24 – $45.64 · the $15.00 price screens below the $36.44 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

Wallenius Wilhelmsen ASA (WAWIF) currently trades at $15.00, while our model-based Fair Value estimate is $36.44, implying the stock looks roughly 143.0% undervalued today. The Quality Score stands at 74/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Wallenius Wilhelmsen ASA generated revenue of $5.2B at a net margin of 18.3%. Revenue declined 3.4% year over year. It earns a return on equity of 34.1%. Net debt stands at $192M. Fundamentals as of Jul 25, 2026

Our scenario range runs from $27.24 (bear case) to $45.64 (bull case); at $15.00, the current price sits below 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 near its 52-week high and 129% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 69% fair-value upside, at 143%, WAWIF 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 BearBaseBull Evidence
Highest evidence
Growth DCF $38.18 $53.58 $74.14 80
Residual Income $15.81 $22.05 $153.66 76
Rev-Margin DCF $23.44 $32.95 $43.67 74
All 24 models by family
DCF Models
FCF DCF $37.43 $54.47 $78.48 38
Owner Earnings $35.55 $51.74 $74.53 31
5Y Revenue Exit $23.44 $32.40 $43.20 39
5Y EBITDA Exit $37.18 $57.38 $80.23 41
5Y P/E Exit $35.17 $53.73 $72.53 38
10Y Revenue Exit $28.00 $37.08 $48.09 36
10Y EBITDA Exit $36.91 $53.78 $75.00 37
10Y P/E Exit $35.68 $51.33 $69.40 35
Earnings-Based
Graham-Dodd $16.36 $43.84 $57.37 54
Lynch FV $8.54 $12.20 $15.85 50
PEG = 1.0 $8.54 $12.20 $15.85 46
EPV $20.00 $23.09 $25.75 59
Multiples
P/E Multiple $37.89 $50.51 $63.14 63
P/S Multiple $18.59 $24.79 $30.98 58
P/B Multiple $26.36 $35.14 $43.93 55
EV/EBIT $35.14 $46.69 $58.24 53
EV/EBITDA $42.00 $55.83 $69.67 54
EV/Revenue $16.10 $22.80 $29.49 43
Asset-Based
NCAV (Graham) $3.90 $5.23 $7.81 50
Growth DCF
Growth DCF $38.18 $53.58 $74.14 80
Rev-Margin DCF $23.44 $32.95 $43.67 74
Economic Profit
Residual Income $15.81 $22.05 $153.66 76
ROIC Compounder $20.96 $25.42 $30.14 72
Growth Earnings
Growth-Adj P/E $29.82 $42.60 $55.39 68

Widest divergence: DCF Models ($51.74) versus Asset-Based ($5.23). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $5.2B
Revenue growth (YoY) -3.4%
Net margin 18.3%
Return on equity 34.1%
Free cash flow $1.5B FY2025
P/E ratio 5.8
More key figures
Operating margin 17.0%
EPS (TTM) $2.41
Dividend yield 9.3%
EPS growth (YoY) -29.0%
Net debt $192M FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 71 · Market factors (momentum, volatility) 80

Profitability 67
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 100
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

Wallenius Wilhelmsen ASA, together with its subsidiaries, engages in the logistics and transportation business worldwide. It operates in three segments: Shipping Services, Logistics Services, and Government Services.

Full company description

Wallenius Wilhelmsen ASA, together with its subsidiaries, engages in the logistics and transportation business worldwide. It operates in three segments: Shipping Services, Logistics Services, and Government Services. The company provides ship management services, including crewing, technical, and management; insurance brokerage services; agency services; freight and liner services; and marine products to vessels. It also offers ocean transport of RoRo cargo, breakbulk and vehicles, as well as manufacturers, construction, and other high and heavy equipment. In addition, the company provides vehicle processing center, equipment processing center, and inland distribution network and terminal services. The company serves agriculture, automotive, aviation, boats and yachts, breakbulk, commercial vehicles, construction, machinery and machine tools, mining, oil and gas, power and energy, and rail industries. It operates through a fleet of 127 vessels sailing on 15 trade routes. The company was founded in 1861 and is based in Lysaker, Norway.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wallenius Wilhelmsen ASA reported revenue of $5.2B in FY2025 versus $3.9B in FY2021, a compound +7.8%/yr. Reported net income was $1.0B in FY2025, compounding +66.3%/yr from FY2021.

Growth Quality 90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$5.2B
Latest YoY
−1.3%
Avg. growth/yr (3Y)
+1.3%
Avg. growth/yr (5Y)
+12.1%
Revenue +7.8%/yr
FY21 $3.9B
FY22 $5.0B
FY23 $5.1B
FY24 $5.3B
FY25 $5.2B
Net income +66.3%/yr
FY21 $133M
FY22 $679M
FY23 $853M
FY24 $973M
FY25 $1.0B

Watch WAWIF: get an alert when its fair value changes →

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). "Wallenius Wilhelmsen ASA Fair Value". https://www.fairvalue-calculator.com/stock/WAWIF

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 74 · Top 25%
Fair Value upside +143% · Top 25%
Return on equity (TTM) 34% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 18% · Above median
Operating margin (TTM) 17% · Above median
Revenue growth -3% · Below median
Dividend yield (TTM) 9.3% · Top 25%
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 5.8× · Cheaper than 75% of peers
P/B 1.81× · Pricier than 75% of peers
P/S (TTM) 1.15× · Cheaper than median
P/FCF 4.0× · Pricier than median
EV/EBITDA 4.3× · Cheaper 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 100 · sector 29
FUTURE 0 · sector 18
PAST 100 · sector 27
HEALTH 87 · sector 88
DIVIDEND 100 · sector 47

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 25, 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%
Yang Ming Marine Transport Corporation 2609 50.10 TWD 96.14 TWD +92%

Compare Wallenius Wilhelmsen ASA 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 Wallenius Wilhelmsen ASA (WAWIF) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $36.44 versus a price of $15.00, about +143% (undervalued).
What is the fair value of WAWIF?
Our model-based fair value for Wallenius Wilhelmsen ASA is $36.44 (as of Jul 25, 2026), built from audited fundamentals. The current price is $15.00.
What is the quality score of WAWIF?
Wallenius Wilhelmsen ASA has a Quality Score of 74/100. 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 Wallenius Wilhelmsen ASA (WAWIF)?
Wallenius Wilhelmsen ASA reported trailing-twelve-month revenue of about $5.2B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of WAWIF?
The net profit margin of Wallenius Wilhelmsen ASA is about 18.3%, meaning it keeps roughly 18.3% of revenue as net income. Based on the latest reported figures.
Does Wallenius Wilhelmsen ASA pay a dividend?
Wallenius Wilhelmsen ASA currently shows a dividend yield of about 9.34% relative to its recent price (as of Jul 25, 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 Wallenius Wilhelmsen 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.