24STOR.ST Intrinsic
Value
What is the intrinsic value of 24STOR.ST?
As of 2025-05-25, the Intrinsic Value of 24Storage AB (24STOR.ST) is
22.28 SEK. This 24STOR.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 75.20 SEK, the upside of 24Storage AB is
-70.37%.
Is 24STOR.ST undervalued or overvalued?
Based on its market price of 75.20 SEK and our intrinsic valuation, 24Storage AB (24STOR.ST) is overvalued by 70.37%.
22.28 SEK
Intrinsic Value
24STOR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,002.85) - (225.03) |
(357.09) |
-574.9% |
| DCF (Growth 10y) |
(268.30) - (2,445.12) |
(430.35) |
-672.3% |
| DCF (EBITDA 5y) |
(71.96) - (64.57) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(85.12) - (67.87) |
(1,234.50) |
-123450.0% |
| Fair Value |
22.28 - 22.28 |
22.28 |
-70.37% |
| P/E |
8.31 - 74.21 |
37.89 |
-49.6% |
| EV/EBITDA |
(61.51) - (53.53) |
(58.70) |
-178.1% |
| EPV |
(102.02) - (116.42) |
(109.22) |
-245.2% |
| DDM - Stable |
58.56 - 519.16 |
288.86 |
284.1% |
| DDM - Multi |
38.05 - 272.85 |
67.75 |
-9.9% |
24STOR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,122.28 |
| Beta |
1.10 |
| Outstanding shares (mil) |
14.92 |
| Enterprise Value (mil) |
2,072.08 |
| Market risk premium |
4.74% |
| Cost of Equity |
6.70% |
| Cost of Debt |
5.00% |
| WACC |
5.28% |