As of 2024-12-13, the Intrinsic Value of Adapteo Oyj (ADAPT.ST) is
102.50 SEK. This ADAPT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 163.00 SEK, the upside of Adapteo Oyj is
-37.10%.
The range of the Intrinsic Value is 17.66 - 537.29 SEK
102.50 SEK
Intrinsic Value
ADAPT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.66 - 537.29 |
102.50 |
-37.1% |
| DCF (Growth 10y) |
38.33 - 588.52 |
128.78 |
-21.0% |
| DCF (EBITDA 5y) |
7.76 - 195.57 |
92.92 |
-43.0% |
| DCF (EBITDA 10y) |
31.20 - 240.45 |
121.71 |
-25.3% |
| Fair Value |
23.32 - 23.32 |
23.32 |
-85.70% |
| P/E |
90.93 - 163.46 |
117.00 |
-28.2% |
| EV/EBITDA |
(24.33) - 167.80 |
91.17 |
-44.1% |
| EPV |
(2.58) - 48.93 |
23.17 |
-85.8% |
| DDM - Stable |
36.99 - 134.92 |
85.96 |
-47.3% |
| DDM - Multi |
68.51 - 191.10 |
100.49 |
-38.4% |
ADAPT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,999.13 |
| Beta |
1.03 |
| Outstanding shares (mil) |
49.07 |
| Enterprise Value (mil) |
14,505.66 |
| Market risk premium |
4.74% |
| Cost of Equity |
8.86% |
| Cost of Debt |
5.18% |
| WACC |
6.82% |