As of 2025-05-17, the Intrinsic Value of Advenica AB (publ) (ADVE.ST) is 14.49 SEK. This ADVE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.80 SEK, the upside of Advenica AB (publ) is -41.60%.
The range of the Intrinsic Value is 9.46 - 43.75 SEK
Based on its market price of 24.80 SEK and our intrinsic valuation, Advenica AB (publ) (ADVE.ST) is overvalued by 41.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.46 - 43.75 | 14.49 | -41.6% |
| DCF (Growth 10y) | 16.62 - 85.29 | 26.74 | 7.8% |
| DCF (EBITDA 5y) | 6.13 - 7.41 | 6.71 | -73.0% |
| DCF (EBITDA 10y) | 10.08 - 13.19 | 11.46 | -53.8% |
| Fair Value | 4.57 - 4.57 | 4.57 | -81.56% |
| P/E | 2.45 - 9.24 | 4.84 | -80.5% |
| EV/EBITDA | 2.80 - 5.84 | 3.78 | -84.8% |
| EPV | 1.34 - 0.83 | 1.09 | -95.6% |
| DDM - Stable | 2.16 - 16.03 | 9.09 | -63.3% |
| DDM - Multi | 9.19 - 54.93 | 15.94 | -35.7% |
| Market Cap (mil) | 1,090.95 |
| Beta | 0.98 |
| Outstanding shares (mil) | 43.99 |
| Enterprise Value (mil) | 992.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.48% |
| Cost of Debt | 4.25% |
| WACC | 6.44% |