As of 2024-12-14, the Intrinsic Value of Adtraction Group AB (ADTR.ST) is 261.27 SEK. This ADTR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.90 SEK, the upside of Adtraction Group AB is 648.60%.

The range of the Intrinsic Value is 148.26 - 1,516.47 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	148.26 - 1,516.47	261.27	648.6%
DCF (Growth 10y)	263.43 - 2,642.56	460.23	1218.7%
DCF (EBITDA 5y)	53.36 - 64.93	63.86	83.0%
DCF (EBITDA 10y)	103.16 - 125.94	122.06	249.7%
Fair Value	-2.02 - -2.02	-2.02	-105.79%
P/E	(3.64) - 29.60	8.39	-75.9%
EV/EBITDA	26.51 - 35.02	32.97	-5.5%
EPV	100.52 - 117.22	108.87	212.0%
DDM - Stable	(6.58) - (41.59)	(24.09)	-169.0%
DDM - Multi	87.48 - 428.39	145.14	315.9%