As of 2024-12-12, the Intrinsic Value of Absolent Group AB (ABSO.ST) is
322.75 SEK. This ABSO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 244.00 SEK, the upside of Absolent Group AB is
32.30%.
The range of the Intrinsic Value is 252.00 - 447.23 SEK
322.75 SEK
Intrinsic Value
ABSO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
252.00 - 447.23 |
322.75 |
32.3% |
| DCF (Growth 10y) |
323.87 - 557.79 |
408.92 |
67.6% |
| DCF (EBITDA 5y) |
173.95 - 200.35 |
185.00 |
-24.2% |
| DCF (EBITDA 10y) |
238.70 - 283.24 |
258.18 |
5.8% |
| Fair Value |
278.56 - 278.56 |
278.56 |
14.16% |
| P/E |
133.93 - 167.36 |
149.33 |
-38.8% |
| EV/EBITDA |
88.50 - 133.13 |
110.74 |
-54.6% |
| EPV |
190.93 - 259.90 |
225.42 |
-7.6% |
| DDM - Stable |
117.04 - 264.82 |
190.93 |
-21.8% |
| DDM - Multi |
190.84 - 335.34 |
243.20 |
-0.3% |
ABSO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,762.32 |
| Beta |
0.43 |
| Outstanding shares (mil) |
11.32 |
| Enterprise Value (mil) |
3,021.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.23% |
| Cost of Debt |
4.25% |
| WACC |
5.68% |