ALCA.ST
Alcadon Group AB
Price:  
22.00 
SEK
Volume:  
49,319.00
Sweden | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALCA.ST Intrinsic Value

10.50 %
Upside

What is the intrinsic value of ALCA.ST?

As of 2025-07-11, the Intrinsic Value of Alcadon Group AB (ALCA.ST) is 24.31 SEK. This ALCA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.00 SEK, the upside of Alcadon Group AB is 10.50%.

The range of the Intrinsic Value is 7.11 - 187.85 SEK

Is ALCA.ST undervalued or overvalued?

Based on its market price of 22.00 SEK and our intrinsic valuation, Alcadon Group AB (ALCA.ST) is undervalued by 10.50%.

22.00 SEK
Stock Price
24.31 SEK
Intrinsic Value
Intrinsic Value Details

ALCA.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.11 - 187.85 24.31 10.5%
DCF (Growth 10y) 42.08 - 500.41 85.80 290.0%
DCF (EBITDA 5y) 11.60 - 20.09 14.69 -33.2%
DCF (EBITDA 10y) 22.66 - 35.26 27.46 24.8%
Fair Value 22.95 - 22.95 22.95 4.30%
P/E 20.33 - 28.34 23.61 7.3%
EV/EBITDA 12.80 - 26.50 19.11 -13.2%
EPV 49.97 - 68.32 59.15 168.8%
DDM - Stable 15.31 - 89.29 52.30 137.7%
DDM - Multi 32.47 - 149.90 53.67 144.0%

ALCA.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 539.22
Beta 0.07
Outstanding shares (mil) 24.51
Enterprise Value (mil) 898.02
Market risk premium 5.10%
Cost of Equity 7.06%
Cost of Debt 5.00%
WACC 5.59%