As of 2024-12-14, the Intrinsic Value of AAK AB (publ) (AAK.ST) is 267.90 SEK. This AAK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 318.60 SEK, the upside of AAK AB (publ) is -15.90%.

The range of the Intrinsic Value is 179.91 - 542.34 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	179.91 - 542.34	267.90	-15.9%
DCF (Growth 10y)	191.02 - 529.51	273.77	-14.1%
DCF (EBITDA 5y)	114.28 - 164.81	131.31	-58.8%
DCF (EBITDA 10y)	141.81 - 201.35	162.97	-48.8%
Fair Value	265.77 - 265.77	265.77	-16.58%
P/E	169.67 - 244.61	204.50	-35.8%
EV/EBITDA	102.48 - 179.48	143.19	-55.1%
EPV	144.19 - 205.59	174.89	-45.1%
DDM - Stable	155.92 - 613.74	384.83	20.8%
DDM - Multi	158.53 - 471.78	235.72	-26.0%