LINK Mobility Group Holding stock: fair value
LINK.OLThe fair value of LINK Mobility Group Holding under our model is $3.98, the price is 33% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $2.84 and expensive above $6.64 (uncertainty high, based on the price swings of the past year).
The two parts of the fair value come to $4.56 (cash-flow model) and $3.40 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is below both.
Calculated with a cost of equity of 10.5%. At 11.5% the fair value would be $3.69, at 9.5% it would be $4.37.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (31.3).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 3.5%. Discounted at 10.5% (government bond yield 3.5% plus beta 1.66 times a risk premium of 4.2%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $4.56 per share: free cash flow for the next ten years, each year discounted to today at 10.5%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 10.5%) |
|---|---|---|---|---|
| 2026 | $72.16M | extrapolated at 16.6% | 0.9050 | $65.31M |
| 2027 | $81.28M | extrapolated at 12.6% | 0.8190 | $66.56M |
| 2028 | $89.32M | extrapolated at 9.9% | 0.7411 | $66.2M |
| 2029 | $96.43M | extrapolated at 8.0% | 0.6707 | $64.68M |
| 2030 | $102.82M | extrapolated at 6.6% | 0.6070 | $62.41M |
| 2031 | $108.67M | extrapolated at 5.7% | 0.5493 | $59.69M |
| 2032 | $114.13M | extrapolated at 5.0% | 0.4971 | $56.73M |
| 2033 | $119.34M | extrapolated at 4.6% | 0.4498 | $53.68M |
| 2034 | $124.4M | extrapolated at 4.2% | 0.4071 | $50.64M |
| 2035 | $129.4M | extrapolated at 4.0% | 0.3684 | $47.67M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $593.58M |
| Terminal value: cash flow 2035 × (1 + 3.5%) / (10.5% − 3.5%) | $1.91B |
| Present value of terminal value (× 0.3684) | $703.68M |
| Equity value (sum plus present value of terminal value) | $1.3B |
| Shares (diluted) | 284.62M |
| Value per share (equity value divided by shares) | $4.56 |
| Earnings per share, last twelve months | $0.11 |
| × 31.3 (industry P/E) | $3.40 |
| Fair value (average of both parts) | $3.98 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = NOK 9.5325)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 2 Oct 2026)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.