Yara International a Good Buy, It seems to be sinificantly below its intrinsic price using DCF

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**: \~527 NOK

I have been eyeing the stock since an increase in fertilizer prices as it is a hedge against us-israel war, but not sure if i found something or just a coincidence