As of 2024-12-13, the Intrinsic Value of Afry AB (AFRY.ST) is
232.96 SEK. This AFRY.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 159.00 SEK, the upside of Afry AB is
46.50%.
The range of the Intrinsic Value is 191.71 - 300.64 SEK
232.96 SEK
Intrinsic Value
AFRY.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
191.71 - 300.64 |
232.96 |
46.5% |
| DCF (Growth 10y) |
227.26 - 351.28 |
274.39 |
72.6% |
| DCF (EBITDA 5y) |
149.48 - 181.38 |
164.92 |
3.7% |
| DCF (EBITDA 10y) |
191.07 - 236.97 |
212.68 |
33.8% |
| Fair Value |
66.79 - 66.79 |
66.79 |
-58.00% |
| P/E |
154.95 - 189.79 |
160.00 |
0.6% |
| EV/EBITDA |
167.98 - 229.23 |
204.54 |
28.6% |
| EPV |
539.40 - 720.08 |
629.74 |
296.1% |
| DDM - Stable |
84.87 - 179.42 |
132.15 |
-16.9% |
| DDM - Multi |
100.69 - 170.11 |
126.89 |
-20.2% |
AFRY.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,324.80 |
| Beta |
1.07 |
| Outstanding shares (mil) |
108.96 |
| Enterprise Value (mil) |
16,461.80 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.77% |
| Cost of Debt |
4.25% |
| WACC |
6.37% |