As of 2026-05-20, the Intrinsic Value of Yara International ASA (YAR.OL) is 527.18 NOK. This YAR.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 528.40 NOK, the upside of Yara International ASA is -0.20%.
The range of the Intrinsic Value is 376.60 - 842.25 NOK
Based on its market price of 528.40 NOK and our intrinsic valuation, Yara International ASA (YAR.OL) is overvalued by 0.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 376.60 - 842.25 | 527.18 | -0.2% |
| DCF (Growth 10y) | 526.99 - 1,095.72 | 712.42 | 34.8% |
| DCF (EBITDA 5y) | 546.74 - 720.09 | 626.25 | 18.5% |
| DCF (EBITDA 10y) | 649.56 - 897.96 | 761.37 | 44.1% |
| Fair Value | 1,280.19 - 1,280.19 | 1,280.19 | 142.28% |
| P/E | 664.49 - 1,395.92 | 1,011.64 | 91.5% |
| EV/EBITDA | 481.04 - 681.21 | 575.36 | 8.9% |
| EPV | 569.63 - 795.65 | 682.64 | 29.2% |
| DDM - Stable | 379.08 - 940.04 | 659.56 | 24.8% |
| DDM - Multi | 545.56 - 1,057.96 | 720.56 | 36.4% |
| Market Cap (mil) | 134,599.33 |
| Beta | 1.07 |
| Outstanding shares (mil) | 254.73 |
| Enterprise Value (mil) | 163,005.97 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.18% |
| Cost of Debt | 5.30% |
| WACC | 8.05% |