EN DE

Wallenius Wilhelmsen ASA (WAWIF) Fair Value & Analysis

Industrials · US · Market cap $6.0B · ISIN US9324261091

What is Wallenius Wilhelmsen ASA really worth?

WW Wallenius Wilhelmsen ASA logo Wallenius Wilhelmsen ASA WAWIF · US
Price$17.50
Fair Value$38.60
Upside+120.6%
Quality74/100

A solid business, trading 55% below our fair value of $38.60.

Watch Wallenius Wilhelmsen 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

Solidly profitable · 18.3% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Wide moat 74/100

Risks

!Mixed Growth (revenue 5y +12.1 %/yr)

For context

·7.49% dividend yield
Evidence: High Range $28.85 – $48.34

Fair value as of: Aug 29, 2026

From 24 valuation models · updated 6 days ago

Fair value updated Aug 29, 2026, revised from $45.75 to $38.60 (−15.6%) since Aug 13, 2026. Share price +16.7% over the past month.

What runs behind every stock

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

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 ($28.85). The market is more pessimistic than our downside scenario.

Price vs Fair Value (3 years)

$17.50 $2.76 Fair Value $38.60 Aug 2023 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

36‑month range $2.76 – $17.50 · fair‑value band $28.85 – $48.34 · the $17.50 price screens below the $38.60 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

Wallenius Wilhelmsen ASA (WAWIF) currently trades at $17.50, while our model-based Fair Value estimate is $38.60, implying the stock looks roughly 54.7% undervalued today. The Quality Score stands at 74/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of $51.74 per share, and 21 of the 24 models we run sit above the $17.50 price. Bear case: the Asset-Based group reads lowest at $5.23, and 3 of the 24 models stay below the price. Evidence for this calculation is high.

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 Aug 29, 2026

Our scenario range runs from $28.85 (bear case) to $48.34 (bull case); at $17.50, 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 167% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 42% fair-value upside, at 121%, WAWIF 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 $0.7444 per share, which is 1.9 % 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.

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 $37.43 $54.47 $78.48 80
Growth DCF $38.18 $53.58 $74.14 79
Owner Earnings $35.55 $51.74 $74.53 76
All 24 models by family
DCF Models
FCF DCF $37.43 $54.47 $78.48 80
Owner Earnings $35.55 $51.74 $74.53 76
5Y Revenue Exit $23.44 $32.40 $43.20 73
5Y EBITDA Exit $37.18 $57.38 $80.23 75
5Y P/E Exit $35.17 $53.73 $72.53 71
10Y Revenue Exit $28.00 $37.08 $48.09 68
10Y EBITDA Exit $36.91 $53.78 $75.00 68
10Y P/E Exit $35.68 $51.33 $69.40 64
Earnings-Based
Graham-Dodd $16.36 $43.84 $57.37 65
Lynch FV $8.54 $12.20 $15.85 61
PEG = 1.0 $8.54 $12.20 $15.85 57
EPV $20.00 $23.09 $25.75 71
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 66
EV/EBITDA $42.00 $55.83 $69.67 67
EV/Revenue $16.10 $22.80 $29.49 54
Asset-Based
NCAV (Graham) $3.90 $5.23 $7.81 54
Growth DCF
Growth DCF $38.18 $53.58 $74.14 79
Rev-Margin DCF $23.44 $32.95 $43.67 73
Economic Profit
Residual Income $15.81 $22.05 $153.66 64
ROIC Compounder $20.96 $25.42 $30.14 72
Growth Earnings
Growth-Adj P/E $29.82 $42.60 $55.39 67

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

Notify me when WAWIF reaches fair value

Put WAWIF 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 7.2
P/S ratio 1.40 P/E × margin
EPS (TTM) $2.41 price ÷ EPS = P/E 7.2
Dividend yield 7.5% payout 54.4%
Net margin 19.4% FY2025
Return on equity 34.1% TTM
More key figures
Profitability
Return on assets (EBIT) 12.2% avg 5y
Operating margin 17.0% TTM
Growth
Revenue (TTM) $5.2B TTM
Revenue growth (YoY) −3.4% 3y avg +1.3%
EPS growth (YoY) −29.0%
Balance sheet & cash flow
Free cash flow $1.5B FY2025
Net debt $192M FY2025 · ≈ 0.1 yrs of FCF

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 71 · Market factors (momentum, volatility) 83

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 59
Calm price path (market factor)
Momentum 88
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.

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

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. FY2021 was a trough year, so the rate overstates the trend.

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. 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.
+1.3%
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.
+12.1%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+57.7% (50.2 + 7.5)
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
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). "Wallenius Wilhelmsen ASA Fair Value". https://www.fairvalue-calculator.com/stock/WAWIF

Peer Group

Marine Shipping · 233 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 +121% · 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) 7.5% · Top 25%
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 7.2× · 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

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
VALUE100 · sector 29
FUTURE0 · sector 24
PAST100 · sector 27
HEALTH87 · sector 89
DIVIDEND100 · sector 53

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

Similar stocks

10 more Marine Shipping stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,714 ₹1,041 −39%
A.P. Møller - Mærsk A/S MAERSKA kr 20,820 kr 20,145 −3%
532921 532921 ₹1,697 ₹1,305 −23%
COSCO SHIPPING Holdings 601919 ¥16.06 ¥49.90 +211%
Hapag-Lloyd Aktiengesellschaft, HLAG €132.80 €88.00 −34%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.15 +19%
HMM Co 011200 21,450 KRW 33,795 KRW +58%
Orient Overseas (International) Limited 0316 HK$166.90 HK$237.61 +42%
Ningbo Zhoushan Port Company 601018 ¥3.39 ¥5.58 +65%
Qingdao Port International Co 601298 ¥8.69 ¥15.97 +84%

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

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 Wallenius Wilhelmsen ASA (WAWIF) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of $38.60 versus a price of $17.50, about +121% upside (undervalued).
What is the fair value of WAWIF?
Our model-based fair value for Wallenius Wilhelmsen ASA is $38.60 (as of Aug 29, 2026), built from audited fundamentals. The current price: $17.50.
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 Aug 29, 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 7.49% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Wallenius Wilhelmsen ASA in the live analysis

One click puts Wallenius Wilhelmsen 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.