Subscribe

Norwegian Air Shuttle ASA (NAS.OL)

NOK12.78 -0.32 (-2.44%)
NO OSL Industrials Airlines, Airports & Air Services
Address OksenOeyveien 3 1330
Fornebu, NO
CEO Geir Karlsen
IPO 2003-12-18
ISIN NO0010196140

Explore sections of this company profile

Also trades on Oslo Stock Exchange · NAS.OL (NOK) Other OTC · NWARF (USD)
Description

Norwegian Air Shuttle ASA, together with its subsidiaries, provides air travel services in Norway and internationally. It is also involved in aircraft financing, leasing, and ownership; cargo; and other activities. The company was founded in 1993 and is headquartered in Fornebu, Norway.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NOK12.78 -0.32 (-2.44%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13M
Beta
1.04
Float Shares
784.58M
Free Float %
74.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.18% +5.76% +14.52% -0.03% -4.02% -5.71% +16.53% +28.32% +46.95% -99.82% -98.14%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12.78
DCF (Unlevered) 644.54 +4,943.3%
DCF (Levered) 258.18 +1,920.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 57% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 2 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.42
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Airlines, Airports & Air Services: +6.5%
    +3.5% Q2'26: +1.2% (vs Q2'25)
  • EPS growth Airlines, Airports & Air Services: +12.5%
    +107.1% Q2'26: -165.4% (vs Q2'25)
  • FCF margin FCF growth · Airlines, Airports & Air Services: -2.8%
    +6.5% Q2'26: +5.5% (vs Q2'25)
  • EBIT margin Airlines, Airports & Air Services: +10.3%
    +9.1% Q2'26: -4.3% (vs Q2'25)
  • ROIC Airlines, Airports & Air Services: +6.0%
    +17.4% Q2'26: -10.9% (vs Q2'25)
  • Share dilution Airlines, Airports & Air Services: +0.0%
    -3.6% Q2'26: -6.0% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Airlines, Airports & Air Services: 1.43×
    2.61× Q2'26: 6.49× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.87) × ERP
WACC = 48% × Ke + 52% × Kd (6.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 644.54 Current price: 12.78
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2003
actual
Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
4 EPS Ana.
Dec 2027
5 Rev. Ana.
6 EPS Ana.
Dec 2028
5 Rev. Ana.
6 EPS Ana.
Dec 2029
2 Rev. Ana.
4 EPS Ana.
Revenue
958.61M
est: 937.86M (+2.2%)
1.21B
est: 1.23B (-1.4%)
1.97B
est: 1.99B (-0.9%)
2.94B
est: 2.97B (-0.8%)
4.23B
est: 4.25B (-0.6%)
6.23B
est: 6.23B (0.0%)
7.31B
est: 7.35B (-0.5%)
8.41B
est: 8.68B (-3.1%)
10.53B
est: 10.71B (-1.7%)
12.86B
est: 13.07B (-1.6%)
15.58B
est: 15.56B (+0.1%)
19.54B
est: 19.71B (-0.9%)
22.49B
est: 22.45B (+0.2%)
26.05B
est: 26.14B (-0.3%)
30.95B
est: 30.94B (+0.0%)
40.27B
est: 40.44B (-0.4%)
43.52B
est: 43.48B (+0.1%)
9.10B
est: 15.48B (-41.3%)
5.07B
est: 8.59B (-41.0%)
18.87B
est: 18.43B (+2.4%)
25.54B
est: 30.07B (-15.1%)
35.32B
est: 35.17B (+0.4%)
36.54B
est: 37.55B (-2.7%)
39.90B
38.94B – 40.75B
+6.3% YoY
46.49B
44.05B – 47.41B
+16.5% YoY
49.70B
48.92B – 50.48B
+6.9% YoY
57.15B
54.94B – 58.33B
+15.0% YoY
EBITDA
-23.82M
est: 74.74M (-131.9%)
-142.48M
est: -32.18M (-342.8%)
68.90M
est: -204.48M (+133.7%)
19.97M
est: 117.74M (-83.0%)
208.00M
est: 27.39M (+659.5%)
-208.24M
est: 285.77M (-172.9%)
720.75M
est: 131.58M (+447.8%)
367.14M
est: 971.44M (-62.2%)
530.74M
est: 571.33M (-7.1%)
1.09B
est: 285.44M (+283.4%)
1.18B
est: 1.51B (-22.0%)
-618.29M
est: 585.05M (-205.7%)
1.58B
est: -1.27B (+224.7%)
3.28B
est: 1.10B (+197.1%)
-198.50M
est: 2.95B (-106.7%)
219.50M
est: -2.74B (+108.0%)
7.89B
est: -1.50B (+626.3%)
-13.24B
est: 662.50M (-2,098.0%)
3.83B
est: 1.61B (+137.4%)
3.55B
est: 2.08B (+70.9%)
6.17B
est: 9.64B (-36.0%)
7.53B
est: 10.76B (-30.0%)
8.52B
est: 12.25B (-30.5%)
13.02B
12.71B – 13.30B
+6.3% YoY
15.17B
14.38B – 15.47B
+16.5% YoY
16.22B
15.96B – 16.47B
+6.9% YoY
18.65B
17.93B – 19.03B
+15.0% YoY
EBIT
-58.19M
est: -43.35M (-34.2%)
-151.61M
est: -75.87M (-99.8%)
39.58M
est: -259.66M (+115.2%)
-31.10M
est: 37.16M (-183.7%)
133.95M
est: -44.45M (+401.4%)
-337.86M
est: 196.18M (-272.2%)
571.87M
est: -398.86M (+243.4%)
180.44M
est: 675.33M (-73.3%)
236.79M
est: 259.30M (-8.7%)
742.03M
est: 507.45M (+46.2%)
694.08M
est: 479.66M (+44.7%)
-1.32B
est: 1.23B (-207.8%)
538.39M
est: -1.64B (+132.9%)
2.19B
est: 405.68M (+440.9%)
-1.90B
est: 2.15B (-188.1%)
-1.33B
est: -2.62B (+49.1%)
1.42B
est: -4.13B (+134.4%)
-19.44B
est: 273.41M (-7,211.2%)
2.56B
est: 665.41M (+284.5%)
1.70B
est: 856.73M (+98.0%)
2.65B
est: 5.17B (-48.7%)
2.49B
est: 5.85B (-57.4%)
4.29B
est: 6.66B (-35.6%)
7.07B
6.90B – 7.22B
+6.3% YoY
8.24B
7.81B – 8.40B
+16.5% YoY
8.81B
8.67B – 8.95B
+6.9% YoY
10.13B
9.74B – 10.34B
+15.0% YoY
Net Income
-42.75M
est: -2.96B (+98.6%)
-109.84M
est: -56.25M (-95.3%)
27.98M
est: -178.52M (+115.7%)
-22.00M
est: 40.14M (-154.8%)
84.58M
est: -31.54M (+368.1%)
3.94M
est: 124.44M (-96.8%)
446.25M
est: 4.72M (+9,354.0%)
170.88M
est: 526.57M (-67.5%)
122.13M
est: 211.15M (-42.2%)
456.65M
est: 148.82M (+206.8%)
321.56M
est: 543.94M (-40.9%)
-1.07B
est: 407.94M (-362.2%)
246.15M
est: -1.24B (+119.8%)
1.14B
est: 287.14M (+295.4%)
-1.79B
est: 1.34B (-233.8%)
-1.46B
est: -2.34B (+37.7%)
-1.61B
est: -1.57B (-2.7%)
-23.04B
est: -515.92M (-4,365.7%)
1.87B
est: -1.26B (+249.0%)
1.01B
est: -1.62B (+162.2%)
1.74B
est: 1.98B (-12.2%)
1.36B
est: 1.26B (+7.5%)
2.71B
est: 2.14B (+26.8%)
1.89B
1.14B – 1.90B
-11.4% YoY
2.18B
1.84B – 2.57B
+15.3% YoY
2.49B
1.91B – 3.04B
+14.3% YoY
3.28B
3.12B – 3.37B
+31.6% YoY
SGA
925.42M
est: 106.29M (+770.7%)
152.25M
est: 446.08M (-65.9%)
207.79M
est: 689.72M (-69.9%)
515.0K
est: 743.28M (-99.9%)
2.29M
est: 983.61M (-99.8%)
4.89B
est: 1.48B (+229.9%)
est: 1.75B (-100.0%)
est: 2.45B (-100.0%)
est: 3.06B (-100.0%)
274.95M
est: 3.49B (-92.1%)
339.38M
est: 4.02B (-91.6%)
469.11M
est: 5.20B (-91.0%)
612.29M
est: 6.48B (-90.6%)
758.70M
est: 7.37B (-89.7%)
946.07M
est: 9.03B (-89.5%)
878.50M
est: 13.36B (-93.4%)
3.07B
est: 13.01B (-76.4%)
1.45B
est: 3.16B (-54.2%)
1.07B
est: 7.69B (-86.1%)
1.32B
est: 9.90B (-86.7%)
1.63B
est: 2.85B (-42.7%)
2.23B
est: 3.13B (-28.6%)
2.43B
est: 3.56B (-31.7%)
3.79B
3.69B – 3.87B
+6.3% YoY
4.41B
4.18B – 4.50B
+16.5% YoY
4.71B
4.64B – 4.79B
+6.9% YoY
5.42B
5.21B – 5.53B
+15.0% YoY
EPS
-108.12
est: -2.62 (-4,020.1%)
-142.02
est: -3.11 (-4,471.9%)
36.04
est: 0.51 (+6,943.0%)
-26.85
est: -0.64 (-4,114.9%)
98.69
est: 2.34 (+4,109.7%)
4.00
est: -4.54 (+188.3%)
366.43
est: 7.83 (+4,576.9%)
118.38
est: 2.35 (+4,934.9%)
94.21
est: 2.69 (+3,399.1%)
349.08
est: 7.40 (+4,620.3%)
244.20
est: 4.70 (+5,096.8%)
-811.86
est: -7.15 (-11,255.5%)
186.55
est: 382.94 (-51.3%)
847.35
est: 637.49 (+32.9%)
-1,339.22
est: -1,241.69 (-7.9%)
-923.80
est: -1,442.30 (+35.9%)
-589.97
est: -656.01 (+10.1%)
-477.45
est: -189.92 (-151.4%)
3.58
est: -17.05 (+121.0%)
0.99
est: -0.93 (+206.2%)
1.70
est: 1.70 (-0.2%)
1.41
est: 1.17 (+19.7%)
2.60
est: 1.99 (+30.7%)
1.37
1.05 – 1.75
-31.1% YoY
2.02
1.69 – 2.37
+47.1% YoY
2.21
1.75 – 2.79
+9.7% YoY
3.02
2.87 – 3.10
+36.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-28 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-27 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-26 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-22 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-21 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-20 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-19 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-18 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-15 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-13 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-12 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-11 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-05-08 A 4/5 3/5 5/5 5/5 1/5 4/5 4/5
2026-05-07 A 4/5 3/5 5/5 5/5 1/5 4/5 4/5
2026-05-06 A 4/5 3/5 5/5 5/5 1/5 4/5 4/5
2026-05-05 A 4/5 3/5 5/5 5/5 1/5 4/5 4/5
2026-05-04 A 4/5 3/5 5/5 5/5 1/5 4/5 4/5
2026-04-30 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-29 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 3/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
8.84B
OE per share TTM
8.16
Owner's Yield
50.57%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
87.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 88 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.91% 836.8K 0.38%
2 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.91% 836.8K 0.38%
3 U.S. Global Jets ETF JETS 0.42% 3.89M 0.60%
4 Vident International Equity Strategy ETF VIDI 0.40% 1.57M 0.61%
5 Global X - MSCI Norway ETF NORW 0.35% 302.2K 0.50%
6 iShares MSCI Norway ETF ENOR 0.35% 321.7K 0.53%
7 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.24% 1.04M 0.48%
8 WisdomTree International SmallCap Dividend Fund DLS 0.24% 2.51M 0.58%
9 WisdomTree Europe Equity Income UCITS ETF WTEE.DE 0.20% 472.0K 0.29%
10 WisdomTree Europe Equity Income UCITS ETF Acc EEIA.L 0.20% 472.0K 0.29%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
910.2K
Shares Outstanding
1.05B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Geir Magne Karlsen Chief Executive Officer 13M male
Hans-Joergen Wibstad Chief Financial Officer 7M male
Magnus Thome Maursund Chief Commercial Officer 6M male
Knut Olav Irgens Melhus Hoeg Chief IT & Business Services Officer 5M male
Guro H. Poulsen Chief People Officer 5M female
Tore Kristian Jenssen Chief Executive Officer of Widerøe 5M male
Henrik Fjeld Chief Operation Officer 5M male
Anne-Sissel Skanvik Chief Communications, Customer & Corporate Affairs Officer 4M female
Jeanette Bo-Alnes Chief Performance Officer 4M female
Jesper Hatletveit Vice President of Investor Relations male
Anders Fagernæs Norwegian Head of Environmental Sustainability male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits