AKVA Group ASA (LTS:0DIP) Intrinsic Value: Projected FCF: kr61.67 (As of Sep. 22, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

LTS:0DIP AKVA Group ASA LTS:0DIP
55 GF Score
Price kr146.50
GF Value kr47.99
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is AKVA Group ASA Intrinsic Value: Projected FCF?

AKVA Group ASA LTS:0DIP 55 Intrinsic Value: Projected FCF is kr61.67 as of Sep. 22, 2026. GuruFocus rates LTS:0DIP with a GF Score™ of 55/100 and a GF Value™ of kr47.99 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 161 Farm & Heavy Construction Machinery companies, AKVA Group ASA ranks worse than 79.5% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-22), AKVA Group ASA's Intrinsic Value: Projected FCF is kr61.67. The stock price of AKVA Group ASA is kr146.50. Therefore, AKVA Group ASA's Price-to-Intrinsic-Value-Projected-FCF of today is 2.4.

The historical rank and industry rank for AKVA Group ASA's Intrinsic Value: Projected FCF or its related term are showing as below:

LTS:0DIP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.06   Med: 1.57   Max: 2.38
Current: 2.38

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of AKVA Group ASA was 2.38. The lowest was 1.06. And the median was 1.57.

LTS:0DIP's Price-to-Projected-FCF is ranked worse than
79.5% of 161 companies
in the Farm & Heavy Construction Machinery industry
Industry Median: 1.11 vs LTS:0DIP: 2.38

AKVA Group ASA  (LTS:0DIP) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

AKVA Group ASA's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=146.50/44.824628485283
=3.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


AKVA Group ASA Intrinsic Value: Projected FCF Related Terms


AKVA Group ASA Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for AKVA Group ASA's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

AKVA Group ASA Intrinsic Value: Projected FCF Chart

AKVA Group ASA Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 49.14 40.16 34.32 34.64 43.71

AKVA Group ASA Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

LTS:0DIP vs CAT, DE, PCAR: Intrinsic Value: Projected FCF Comparison

For the Farm & Heavy Construction Machinery subindustry, AKVA Group ASA's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


AKVA Group ASA Price-to-Projected-FCF vs Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, AKVA Group ASA's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where AKVA Group ASA's Price-to-Projected-FCF falls into.


LTS:0DIP
55GF Score
AKVA Group ASA LTS:0DIP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AKVA Group ASA Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get AKVA Group ASA's Free Cash Flow(6 year avg) = kr51.70.

AKVA Group ASA's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*51.70416+1427.188*0.8)/36.453
=44.82

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of kr61.67 mean?
AKVA Group ASA (LTS:0DIP) has a Intrinsic Value: Projected FCF of kr61.67 as of Sep. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on AKVA Group ASA and its competitors. According to the industry distribution chart, AKVA Group ASA ranks #128 out of 161 companies in the Farm & Heavy Construction Machinery industry, placing it in the top 79.5%.
Is AKVA Group ASA's Intrinsic Value: Projected FCF too high?
AKVA Group ASA's current Intrinsic Value: Projected FCF is kr61.67. Based on the distribution chart, AKVA Group ASA ranks #128 out of 161 companies in the Farm & Heavy Construction Machinery industry, which is in the bottom quartile relative to peers. Overall, AKVA Group ASA has a GF Score™ of 55/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does AKVA Group ASA's Intrinsic Value: Projected FCF compare to CAT and DE?
According to the Farm & Heavy Construction Machinery industry distribution chart, AKVA Group ASA ranks #128 out of 161 companies for Intrinsic Value: Projected FCF. This places AKVA Group ASA in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.11. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Farm & Heavy Construction Machinery company?
The median Intrinsic Value: Projected FCF among Farm & Heavy Construction Machinery companies is 1.11, based on 161 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on AKVA Group ASA and its competitors. For the Farm & Heavy Construction Machinery industry, the median Intrinsic Value: Projected FCF is 1.11 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. AKVA Group ASA's current Intrinsic Value: Projected FCF is kr61.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AKVA Group ASA stock overvalued right now?
Based on GuruFocus' analysis, AKVA Group ASA (LTS:0DIP) is currently considered Significantly Overvalued. The stock's GF Value™ is kr47.99, compared to a current price of kr146.50 — trading 205.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is kr61.67. AKVA Group ASA's overall GF Score™ is 55/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For AKVA Group ASA (LTS:0DIP), the current Intrinsic Value: Projected FCF is kr61.67 as of Sep. 22, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is AKVA Group ASA (LTS:0DIP) Overvalued in 2026?

Based on GuruFocus' analysis, AKVA Group ASA stock appears to be overvalued. The current stock price of kr146.50 is trading 205.3% above its estimated GF Value™ of kr47.99. GuruFocus considers AKVA Group ASA to be Significantly Overvalued.

Key valuation signals for LTS:0DIP:

  • Intrinsic Value: Projected FCF: kr61.67
  • GF Value™: kr47.99 vs. price of kr146.50 (205.3% above fair value)
  • GF Score™: 55/100 with 8 warning signs

No single metric tells the full story. See the LTS:0DIP stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


AKVA Group ASA Business Description

Address Svanavagveien 30, Egersund, NOR, N-4374
AKVA Group ASA is a Norwegian aquaculture technology and service company serving fish farmers worldwide, particularly in salmon-producing regions such as Norway, Chile, Scotland, and Canada. It operates through three segments. Sea-Based Technology supplies feed barges, cages, nets, feed systems, sensors, cameras, lighting, net cleaning systems, and remotely operated vehicles for open-water farming. Land Based Technology provides recirculating aquaculture systems (RAS) that treat and reuse water, along with related water treatment equipment for land-based farms. Digital offers software including Fishtalk, AKVAconnect, and Observe, covering production control, planning, traceability, and ERP for aquaculture and fishing operations. Revenue comes from equipment sales, software licenses, and ongoing service, maintenance, and support contracts. The company also provides installation, technical support, and aftermarket services, giving it a recurring revenue base alongside project-based capital equipment deliveries.
55GF Score

Get the complete analysis for LTS:0DIP

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

kr146.50
Price
kr47.99
GF Value