YAR → $815.00 by Jul 24, 2026.

DCF Calculation |**Year** |**Projected FCF**|**Discounted Value (Today’s Money)**| |:-|:-|:-| |**2026**|$1,244 M|$1,148 M| |**2027**|$1,307 M|$1,114 M| |**2028**|$1,372 M|$1,080 M| |**2029**|$1,441 M|$1,048 M| |**2030**|$1,513 M|$1,015 M| |**Terminal Value**|$24,496 M|**$16,437 M**| **The Final Tally** * **Total Present Value**: \~$21.84 billion * **Net Debt (Q1 2026)**: \~$3.05 billion * **Equity Value**: \~$18.79 billion * **Intrinsic Value per Share**: **\~$73.70 (approx. 815 NOK)** [Investing.com](http://Investing.com) As of late April 2026, Yara’s actual stock price is approximately **527 NOK**. * **Intrinsic Value**: \~815 NOK * **Market Price**: …