AGROUP.ST Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Arlandastad Group AB (publ) (AGROUP.ST) is
22.41 SEK. This AGROUP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.20 SEK, the upside of Arlandastad Group AB (publ) is
-20.50%.
The range of the Intrinsic Value is 2.93 - 269.19 SEK
22.41 SEK
Intrinsic Value
AGROUP.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.93 - 269.19 |
22.41 |
-20.5% |
| DCF (Growth 10y) |
17.46 - 423.99 |
47.27 |
67.6% |
| DCF (EBITDA 5y) |
(13.63) - (13.35) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(6.38) - (5.30) |
(1,234.50) |
-123450.0% |
| Fair Value |
-41.53 - -41.53 |
-41.53 |
-247.26% |
| P/E |
(10.29) - (15.43) |
(12.86) |
-145.6% |
| EV/EBITDA |
28.19 - 28.30 |
28.25 |
0.2% |
| EPV |
11.75 - 19.67 |
15.71 |
-44.3% |
| DDM - Stable |
(45.70) - (682.95) |
(364.33) |
-1391.9% |
| DDM - Multi |
(39.54) - (460.95) |
(72.94) |
-358.6% |
AGROUP.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,783.81 |
| Beta |
0.24 |
| Outstanding shares (mil) |
63.26 |
| Enterprise Value (mil) |
3,137.40 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.29% |
| Cost of Debt |
5.00% |
| WACC |
4.67% |