How much is Frigate AS worth?
How this is valued
Sector: Financial services
Discount rate build-up
Reference data: Sector multiples per Damodaran industry datasets (Europe); discount-rate components per Damodaran ERP & country-risk data. As of 2026.
| Discount rate (WACC) ↓ / Terminal growth → | 1% | 2% | 3% |
|---|---|---|---|
| 12% | 3.1M € | 3.4M € | 3.6M € |
| 14% | 2.6M € | 2.8M € | 2.9M € |
| 16% | 2.2M € | 2.3M € | 2.5M € |
Compared with same-industry companies in our database — not the full market.
Triangulates market comparables, net asset value and discounted cash flow, then applies a marketability discount; solvency assessed with the Altman Z″ model.
Source: publicly filed annual statements. (FY 2025)
Indicative calculation of value — not a certified appraisal, audit, or investment advice. Obtain an independent valuation before transacting.