EN DE

Equinor ASA (EQNR) Fair Value & Analysis

Energy · NO · Market cap 820B NOK (≈ $88.1B) · ISIN NO0010096985

What is Equinor ASA really worth?

EA Equinor ASA EQNR · OL
Pricekr 393.60
Fair Valuekr 338.01
Upside−14.1%
Quality63/100

A solid business, but trading 16% above our fair value of kr 338.01.

Watch Equinor ASA for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Moderate debt · generates free cash flow
Ranks above peers (9/15)

Risks

!Weak Growth (revenue 5y +18.3 %/yr)
!Thin margins · 5.3% net margin
!Moderate moat 63/100
!Weak on valuation: 15 out of 100

For context

·3.73% dividend yield
Evidence: High Range kr 211.87 – kr 422.51

Fair value as of: Aug 20, 2026

From 26 valuation models · updated 16 days ago

Fair value updated Aug 20, 2026, revised from kr 36.06 to kr 338.01 (+837.4%) since Aug 13, 2026. Share price +6.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (kr 211.87 to kr 422.51) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

kr 416.06 kr 115.08 Fair Value kr 338.01 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range kr 115.08 – kr 416.06 · fair‑value band kr 211.87 – kr 422.51 · the kr 393.60 price screens above the kr 338.01 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

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

Analysis

Equinor ASA (EQNR) currently trades at kr 393.60, while our model-based Fair Value estimate is kr 338.01, implying the stock looks roughly 16.4% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Energy sector. Bull case: the DCF Models group reads highest at a median of kr 37.28 per share, and 0 of the 26 models we run sit above the kr 393.60 price. Bear case: the Multiples group reads lowest at kr 36.06, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Equinor ASA generated revenue of 104B NOK at a net margin of 5.3%. Revenue declined 5.3% year over year. It earns a return on equity of 12.4%. Net debt stands at 22.8B NOK. Fundamentals as of Aug 20, 2026

Our scenario range runs from kr 211.87 (bear case) to kr 422.51 (bull case); at kr 393.60, the current price sits within 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 78% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at −28% fair-value upside, at −14%, EQNR screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly kr 5.08 per share, which is 1.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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 11.39 to kr 98.76). 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
FCF DCF kr 21.40 kr 37.28 kr 62.01 78
Growth DCF kr 22.17 kr 36.64 kr 58.01 77
5Y EBITDA Exit kr 43.85 kr 79.60 kr 120.80 74
All 26 models by family
DCF Models
FCF DCF kr 21.40 kr 37.28 kr 62.01 78
Owner Earnings kr 9.37 kr 18.73 kr 33.31 73
5Y Revenue Exit kr 25.46 kr 45.93 kr 71.77 71
5Y EBITDA Exit kr 43.85 kr 79.60 kr 120.80 74
5Y P/E Exit kr 15.09 kr 26.93 kr 38.97 70
10Y Revenue Exit kr 22.60 kr 41.11 kr 65.33 65
10Y EBITDA Exit kr 35.65 kr 64.76 kr 102.87 67
10Y P/E Exit kr 17.06 kr 27.77 kr 40.22 63
Earnings-Based
Graham-Dodd kr 14.42 kr 40.07 kr 52.65 65
Lynch FV kr 8.03 kr 11.48 kr 14.92 61
PEG = 1.0 kr 8.03 kr 11.48 kr 14.92 57
EPV kr 45.44 kr 54.85 kr 63.21 74
Dividend Discount
Gordon GGM kr 19.38 kr 42.32 kr 71.20 65
DDM Multi-Stage kr 19.38 kr 31.14 kr 44.10 66
Multiples
P/E Multiple kr 22.27 kr 29.70 kr 37.12 63
P/S Multiple kr 27.04 kr 36.06 kr 45.07 58
P/B Multiple kr 22.95 kr 30.61 kr 38.26 55
EV/EBIT kr 72.10 kr 98.76 kr 125.42 66
EV/EBITDA kr 63.72 kr 87.58 kr 111.45 67
EV/Revenue kr 29.51 kr 45.54 kr 61.56 53
Asset-Based
NCAV (Graham) kr 8.50 kr 11.39 kr 17.00 54
Growth DCF
Growth DCF kr 22.17 kr 36.64 kr 58.01 77
Rev-Margin DCF kr 25.46 kr 45.92 kr 68.68 71
Economic Profit
Residual Income kr 16.26 kr 19.19 kr 33.18 74
ROIC Compounder kr 48.79 kr 63.65 kr 80.71 72
Growth Earnings
Growth-Adj P/E kr 18.54 kr 26.48 kr 34.42 67

Widest divergence: DCF Models (kr 37.28) versus Asset-Based (kr 11.39). Highest evidence: FCF DCF (78).

Notify me when EQNR reaches fair value

Put EQNR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 19.2
P/S ratio 0.91 P/E × margin
EPS (TTM) kr 20.51 price ÷ EPS = P/E 19.2
Dividend yield 3.7% payout 71.5%
Net margin 4.8% FY2025
Return on equity 12.4% TTM
More key figures
Profitability
Return on assets (EBIT) 28.1% avg 5y
Operating margin 31.5% TTM
Growth
Revenue (TTM) 104B NOK TTM
Revenue growth (YoY) −5.3% 3y avg −10.8%
EPS growth (YoY) +29.2%
Balance sheet & cash flow
Free cash flow 6.0B NOK FY2025
Net debt 22.8B NOK FY2025 · ≈ 3.8 yrs of FCF

Figures from reported company fundamentals · as of Aug 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 59 · Market factors (momentum, volatility) 82

Profitability 49
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 81
Price trend over the last 3–12 months (market factor)
52W Momentum 94
Distance to the 52-week high (market factor)
Net Issuance 100
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Equinor ASA operates as an energy company in Norway and internationally. It operates through Exploration & Production Norway; Exploration & Production International; Exploration & Production USA; Marketing, Midstream & Processing; and Renewables segments.

Full company description

Equinor ASA operates as an energy company in Norway and internationally. It operates through Exploration & Production Norway; Exploration & Production International; Exploration & Production USA; Marketing, Midstream & Processing; and Renewables segments. The company engages in the discovery and appraisal of new resources, as well as commercial development and operation of the oil and gas portfolios; oil and gas field development, well deliveries, and sourcing; research, technology development, specialist advisory services, digitalization, IT, improvement, innovation, and ventures and future business; and developing, exploring, investing in, and operating areas within renewable energy, such as offshore wind, green hydrogen, storage solutions, and solar power. It is also involved in the marketing, trading, processing, and transportation of crude oil and condensate, natural gas, NGL and refined products, including refineries, terminals, and processing plant operation; power and emissions trading; development of transportation solutions for natural gas, liquids, and crude oil, including pipelines, shipping, trucking, and rail; and provision of low carbon solutions. The company was formerly known as Statoil ASA and changed its name to Equinor ASA in May 2018. Equinor ASA was incorporated in 1972 and is headquartered in Stavanger, Norway.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Equinor ASA reported revenue of $106B in FY2025 versus $88.7B in FY2021, a compound +4.5%/yr. Reported net income was $5.0B in FY2025, compounding −12.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
106B NOK
Latest YoY
+3.2%
Avg. revenue 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.
−10.8%
Avg. revenue 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.
+18.3%
Avg. revenue growth/yr (27Y) 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.
+7.8%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+8.5% (4.8 + 3.7)
Revenue +4.5%/yr
FY21 $88.7B
FY22 $149B
FY23 $107B
FY24 $103B
FY25 $106B
Net income −12.4%/yr
FY21 $8.6B
FY22 $28.7B
FY23 $11.9B
FY24 $8.8B
FY25 $5.0B

EQNR screens 16% overvalued. Compare with Exxon Mobil Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Equinor ASA Fair Value". https://www.fairvalue-calculator.com/stock/EQNR

Peer Group

Oil & Gas Integrated · 53 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 63 · Top 25%
Fair Value upside −14% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 12% · Top 25%
Net margin (TTM) 5% · Below median
Operating margin (TTM) 31% · Top 25%
Revenue growth −5% · Bottom 25%
Dividend yield (TTM) 3.7% · Above median
Debt / equity 0.59× · Higher than 75% of peers

Valuation Multiples vs Oil & Gas Integrated median · lower = cheaper

P/E (TTM) 19.2× · Pricier than 75% of peers
P/B 2.18× · Pricier than 75% of peers
P/S (TTM) 0.85× · Cheaper than median
P/FCF 14.7× · Pricier than median
EV/EBITDA 3.0× · Cheaper than 75% of peers
PEG 0.79× · Cheaper than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE15 · sector 6
FUTURE0 · sector 12
PAST49 · sector 43
HEALTH71 · sector 86
DIVIDEND75 · sector 74

Values & ESG

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

Oil & gas

Similar stocks

10 more Oil & Gas Integrated stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Stock Price Fair Value vs Fair Value
Exxon Mobil Corporation XOM $156.44 $88.98 −43%
Chevron Corporation CVX $201.86 $90.66 −55%
PetroChina Company 601857 ¥11.23 ¥15.47 +38%
Shell plc SHELL €40.28 €39.46 −2%
TotalEnergies SE TOTB €75.55 €69.02 −9%
Petróleo Brasileiro S.A XPBRA €7.11 €2.03 −71%
China Petroleum & Chemical Corporation 600028 ¥5.52 ¥4.59 −17%
Suncor Energy Inc SU C$94.21 C$59.11 −37%
Eni S.p.A E $55.12 $32.53 −41%
Imperial Oil Limited IMO $130.51 $94.61 −28%

Compare Equinor 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Equinor ASA (EQNR) overvalued or undervalued?
As of Aug 20, 2026, our model estimates a fair value of kr 338.01 versus a price of kr 393.60, about −14% upside (overvalued).
What is the fair value of EQNR?
Our model-based fair value for Equinor ASA is kr 338.01 (as of Aug 20, 2026), built from audited fundamentals. The current price: kr 393.60.
What is the quality score of EQNR?
Equinor ASA has a Quality Score of 63/100. 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 Equinor ASA (EQNR)?
Equinor ASA reported trailing-twelve-month revenue of about 104B NOK (latest available figure, as of Aug 20, 2026).
What is the net profit margin of EQNR?
The net profit margin of Equinor ASA is about 5.3%, meaning it keeps roughly 5.3% of revenue as net income. Based on the latest reported figures.
Does Equinor ASA pay a dividend?
Equinor ASA currently shows a dividend yield of about 3.73% relative to its recent price (as of Aug 20, 2026).
Free · no account needed

Watch Equinor ASA in the live analysis

One click puts Equinor ASA on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.