As of 2024-12-15, the Intrinsic Value of Tre Kronor Property Investment AB (3KR.ST) is
210.81 SEK. This 3KR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 158.80 SEK, the upside of Tre Kronor Property Investment AB is
32.70%.
The range of the Intrinsic Value is 80.76 - 813.80 SEK
210.81 SEK
Intrinsic Value
3KR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
80.76 - 813.80 |
210.81 |
32.7% |
| DCF (Growth 10y) |
106.14 - 844.40 |
237.75 |
49.7% |
| DCF (EBITDA 5y) |
27.75 - 64.61 |
56.13 |
-64.7% |
| DCF (EBITDA 10y) |
57.32 - 106.01 |
90.42 |
-43.1% |
| Fair Value |
109.99 - 109.99 |
109.99 |
-30.74% |
| P/E |
142.03 - 358.12 |
219.81 |
38.4% |
| EV/EBITDA |
49.56 - 160.52 |
109.35 |
-31.1% |
| EPV |
2.54 - 54.25 |
28.39 |
-82.1% |
| DDM - Stable |
252.99 - 1,163.75 |
708.37 |
346.1% |
| DDM - Multi |
194.76 - 656.70 |
295.86 |
86.3% |
3KR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,632.31 |
| Beta |
|
| Outstanding shares (mil) |
10.28 |
| Enterprise Value (mil) |
3,082.28 |
| Market risk premium |
4.74% |
| Cost of Equity |
5.89% |
| Cost of Debt |
4.25% |
| WACC |
4.65% |