As of 2024-12-13, the Intrinsic Value of Alcadon Group AB (ALCA.ST) is 37.03 SEK. This ALCA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.00 SEK, the upside of Alcadon Group AB is 32.20%.

The range of the Intrinsic Value is 13.65 - 405.46 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	13.65 - 405.46	37.03	32.2%
DCF (Growth 10y)	67.89 - 1,250.35	138.61	395.1%
DCF (EBITDA 5y)	9.28 - 21.80	13.10	-53.2%
DCF (EBITDA 10y)	28.14 - 50.34	35.36	26.3%
Fair Value	19.89 - 19.89	19.89	-28.98%
P/E	21.70 - 35.63	26.49	-5.4%
EV/EBITDA	18.79 - 35.35	23.80	-15.0%
EPV	43.78 - 65.12	54.45	94.5%
DDM - Stable	27.12 - 253.82	140.47	401.7%
DDM - Multi	32.88 - 243.83	58.36	108.4%