As of 2025-11-13, the Intrinsic Value of Absolent Group AB (ABSO.ST) is 260.96 SEK. This ABSO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 205.00 SEK, the upside of Absolent Group AB is 27.30%.
The range of the Intrinsic Value is 196.40 - 386.25 SEK
Based on its market price of 205.00 SEK and our intrinsic valuation, Absolent Group AB (ABSO.ST) is undervalued by 27.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.40 - 386.25 | 260.96 | 27.3% |
| DCF (Growth 10y) | 217.73 - 413.61 | 284.56 | 38.8% |
| DCF (EBITDA 5y) | 112.86 - 135.82 | 126.07 | -38.5% |
| DCF (EBITDA 10y) | 150.87 - 186.15 | 169.56 | -17.3% |
| Fair Value | 190.05 - 190.05 | 190.05 | -7.29% |
| P/E | 78.76 - 157.01 | 111.26 | -45.7% |
| EV/EBITDA | 53.19 - 97.27 | 75.10 | -63.4% |
| EPV | 248.25 - 355.35 | 301.80 | 47.2% |
| DDM - Stable | 85.31 - 214.26 | 149.79 | -26.9% |
| DDM - Multi | 161.30 - 311.77 | 212.25 | 3.5% |
| Market Cap (mil) | 2,320.60 |
| Beta | -0.37 |
| Outstanding shares (mil) | 11.32 |
| Enterprise Value (mil) | 2,575.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.72% |
| Cost of Debt | 4.25% |
| WACC | 5.29% |