Choose a model
Each card values DNB Bank ASA a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
DNB Bank ASA on book value: book value per share (equity) grows with retained profit and is priced at a normal price-to-book. For banks and insurers.
Years to project
Growth of book value per share
Book value per share; starts at its own recent growth
Exit P/B
Starts at its own median P/B over five years
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's book value per share
Last twelve months
kr 204.62
Book value in 2031
Grows 6.3% a year for 5 years
kr 277.72
Price in 2031
kr 277.72 × 1.5 P/B
kr 416.58
Worth today
÷ 1.10^5: your 10% a year, taken back out
kr 258.66
Plus dividends
kr 108.51 paid over 5 years, discounted the same way
+ kr 81.32
Fair value
The most you can pay and still earn 10% a year
kr 339.98
Buy below
Fair value minus your 25% margin of safety
kr 254.99
Paying kr 323.40 instead gives 10.2% a year. Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
kr 339.98
Expected return
10.2% a year
Future price, 2031
kr 416.58
Buy below
kr 254.99
Price 5% below fair valuePrice kr 323.40, at your 10% return
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
DNB Bank ASA (DNB.XOSL) intrinsic value and fair value
The calculator grows one of DNB Bank ASA's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for DNB.XOSL; this is analysis, not investment advice.
Frequently asked
What is DNB Bank ASA's (DNB.XOSL) intrinsic value?+
With Intrinsiqq's starting inputs, DNB Bank ASA's fair value is about kr 339.98 a share, based on its book value per share. That assumes book value per share of kr 204.62 grows about 6.3% a year for 5 years, the stock then trades at 1.5 times book value, and you want a 10.0% yearly return. On its other figures: earnings kr 575.40, revenue kr 456.30, dividends kr 269.04. Every input can be changed on the page; the result is a model, not a forecast.
Is DNB Bank ASA overvalued?+
At kr 323.40, the price is 5% below that fair value of kr 339.98, and buying at today's price would return about 10.2% a year if those inputs hold. Whether that is cheap or dear depends on whether you believe the growth and the exit multiple, which is what the calculator lets you test. This is analysis from company filings, not investment advice.
What growth does the DNB Bank ASA valuation assume?+
Book value per share grows about 6.3% a year to start, its own recent growth per share (three years for a company not yet profitable, five otherwise). The exit multiple starts at its own median over five years.
What is a good margin of safety for DNB Bank ASA?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at kr 254.99. Less predictable businesses deserve a wider cushion, or a higher desired return.
Peers
Banks - Regional · Pick stocks to compare with DNB.XOSL
Held by ETFs
DNB.XOSL is in 130 US ETFs. The largest of them, with DNB.XOSL's weight in each:
Vanguard Total International Stock ETFVXUS0.06%of the fund
iShares Core MSCI EAFE ETFIEFA0.11%of the fund
Spot a number that looks wrong?
Download this analysis as a PDF (Pro)
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing DNB.XOSL
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.