As of 2025-11-18, the Intrinsic Value of AAK AB (publ) (AAK.ST) is 315.39 SEK. This AAK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 266.80 SEK, the upside of AAK AB (publ) is 18.20%.
The range of the Intrinsic Value is 212.70 - 627.64 SEK
Based on its market price of 266.80 SEK and our intrinsic valuation, AAK AB (publ) (AAK.ST) is undervalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 212.70 - 627.64 | 315.39 | 18.2% |
| DCF (Growth 10y) | 223.21 - 601.66 | 317.64 | 19.1% |
| DCF (EBITDA 5y) | 134.95 - 167.00 | 146.85 | -45.0% |
| DCF (EBITDA 10y) | 164.37 - 207.75 | 181.71 | -31.9% |
| Fair Value | 280.29 - 280.29 | 280.29 | 5.06% |
| P/E | 200.93 - 258.54 | 227.26 | -14.8% |
| EV/EBITDA | 95.81 - 195.38 | 137.87 | -48.3% |
| EPV | 170.62 - 248.19 | 209.40 | -21.5% |
| DDM - Stable | 145.49 - 559.44 | 352.46 | 32.1% |
| DDM - Multi | 195.33 - 562.70 | 287.48 | 7.8% |
| Market Cap (mil) | 69,250.61 |
| Beta | 0.28 |
| Outstanding shares (mil) | 259.56 |
| Enterprise Value (mil) | 72,673.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.22% |
| Cost of Debt | 4.25% |
| WACC | 6.07% |