Subscribe

Norse Atlantic ASA (NORSE.OL)

NOK0.43 +0.01 (+1.67%)
NO OSL Industrials Airlines, Airports & Air Services
Address Fløyveien 14 4838
Arendal, NO
CEO Kristin Berthelsen
IPO 2021-04-12
ISIN NO0012885252

Explore sections of this company profile

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

Norse Atlantic ASA operates as an airline specializing in extended-range flights, primarily linking numerous locations throughout Europe and the United States. Its network encompasses prominent cities such as New York, various destinations within Florida, Paris, London, and Oslo. This enterprise was established in 2021 and maintains its principal office in Arendal, 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
NOK0.43 +0.01 (+1.67%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.04
Float Shares
132.58M
Free Float %
81.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.25% -20.20% -8.28% -73.62% -76.63% -76.25% -72.48% -89.58% -97.45% -97.45% -97.45%
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
0.43
DCF (Unlevered) 1,662.56 +389,259.0%
DCF (Levered) 447.59 +104,722.7%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-0.02
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
5 / 5
High
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Airlines, Airports & Air Services: +6.5%
    +28.5% Q1'26: +27.9% (vs Q1'25)
  • EPS growth Airlines, Airports & Air Services: +12.5%
    +62.5% Q1'26: -50.0% (vs Q1'25)
  • FCF margin FCF growth · Airlines, Airports & Air Services: -2.8%
    +7.0% Q1'26: +7.9% (vs Q1'25)
  • EBIT margin Airlines, Airports & Air Services: +10.3%
    -2.7% Q1'26: -8.1% (vs Q1'25)
  • ROIC Airlines, Airports & Air Services: +6.0%
    -3.7% Q1'26: -9.8% (vs Q1'25)
  • Share dilution Airlines, Airports & Air Services: +0.0%
    +24.8% Q1'26: +7.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Airlines, Airports & Air Services: 1.43×
    14.37× Q1'26: 34.44× (vs Q1'25)
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 (0.10) × ERP
WACC = 3% × Ke + 97% × Kd (4.9%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,662.56 Current price: 0.43
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 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
est: 312.05M (-100.0%)
104.27M
est: 396.55M (-73.7%)
439.44M
est: 529.31M (-17.0%)
588.11M
est: 912.41M (-35.5%)
755.60M
est: 689.39M (+9.6%)
638.29M
638.29M – 638.29M
-7.4% YoY
669.93M
669.93M – 669.93M
+5.0% YoY
715.93M
715.93M – 715.93M
+6.9% YoY
734.79M
734.79M – 734.79M
+2.6% YoY
EBITDA
-8.32M
est: 6.66M (-224.9%)
-87.59M
est: 8.47M (-1,134.3%)
-51.12M
est: 11.30M (-552.2%)
-8.14M
est: 19.48M (-141.8%)
58.14M
est: 14.72M (+294.9%)
13.63M
13.63M – 13.63M
-7.4% YoY
14.31M
14.31M – 14.31M
+5.0% YoY
15.29M
15.29M – 15.29M
+6.9% YoY
15.69M
15.69M – 15.69M
+2.6% YoY
EBIT
-8.67M
est: -31.11M (+72.1%)
-146.10M
est: -39.53M (-269.6%)
-135.22M
est: -52.76M (-156.3%)
-96.06M
est: -90.95M (-5.6%)
-20.68M
est: -68.72M (+69.9%)
-63.63M
-63.63M – -63.63M
+7.4% YoY
-66.78M
-66.78M – -66.78M
-5.0% YoY
-71.37M
-71.37M – -71.37M
-6.9% YoY
-73.25M
-73.25M – -73.25M
-2.6% YoY
Net Income
-7.00M
est: 120.97M (-105.8%)
-174.97M
est: 41.23M (-524.4%)
-168.75M
est: -229.19M (+26.4%)
-135.45M
est: 131.04M (-203.4%)
-63.76M
est: -54.27M (-17.5%)
14.83M
14.83M – 14.83M
+127.3% YoY
21.30M
21.30M – 21.30M
+43.6% YoY
3.27M
3.27M – 3.27M
-84.6% YoY
4.39M
4.39M – 4.39M
+34.1% YoY
SGA
2.61M
est: 89.44M (-97.1%)
15.63M
est: 113.66M (-86.2%)
37.49M
est: 151.71M (-75.3%)
47.66M
est: 261.51M (-81.8%)
88.29M
est: 197.59M (-55.3%)
182.95M
182.95M – 182.95M
-7.4% YoY
192.01M
192.01M – 192.01M
+5.0% YoY
205.20M
205.20M – 205.20M
+6.9% YoY
210.60M
210.60M – 210.60M
+2.6% YoY
EPS
-0.45
est: 0.74 (-160.5%)
-8.30
est: 0.25 (-3,373.0%)
-2.50
est: -1.41 (-77.3%)
-1.04
est: 0.81 (-229.0%)
-0.39
est: -0.33 (-16.8%)
0.09
0.09 – 0.09
+127.3% YoY
0.13
0.13 – 0.13
+43.6% YoY
0.02
0.02 – 0.02
-84.6% YoY
0.03
0.03 – 0.03
+34.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-22 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-21 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-19 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-18 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-15 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 1/5 5/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
277.39M
OE per share TTM
1.78
Owner's Yield
108.22%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
186.0%

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

This company is not held by any ETF in our universe.

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
-19.1K
Shares Outstanding
162.58M

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
Anders Hall Jomaas Chief Financial Officer 3M male
Kristin Berthelsen Deputy Chief Executive Officer 2M female
Thom Arne Norheim Chief Operational Officer 2M
Ben Boiling Managing Director Norse Atlantic UK 2M male
Bjorn Tore Larsen Founder & Chairman 2M male
Bard Nordhagen Chief Customer & Communication Officer 1M male
Eivind Roald President & CEO 361.2K male
Alf Lim Chief Product Officer & Norsecoders
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 history

Earnings history

Earnings reports

Stock splits