As of 2025-05-22, the Intrinsic Value of Alelion Energy Systems AB (ALELIO.ST) is (38.25) SEK. This ALELIO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.05 SEK, the upside of Alelion Energy Systems AB is -76,744.60%.
The range of the Intrinsic Value is (254.04) - (20.96) SEK
Based on its market price of 0.05 SEK and our intrinsic valuation, Alelion Energy Systems AB (ALELIO.ST) is overvalued by 76,744.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (254.04) - (20.96) | (38.25) | -76744.6% |
| DCF (Growth 10y) | (77.40) - (1,023.93) | (147.52) | -295728.4% |
| DCF (EBITDA 5y) | (7.85) - (9.71) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (32.93) - (45.90) | (1,234.50) | -123450.0% |
| Fair Value | -0.74 - -0.74 | -0.74 | -1,573.83% |
| P/E | (1.52) - (1.63) | (1.52) | -3150.8% |
| EV/EBITDA | (0.71) - (0.83) | (0.82) | -1735.6% |
| EPV | (0.57) - (0.87) | (0.72) | -1551.4% |
| DDM - Stable | (2.18) - (38.10) | (20.14) | -40461.5% |
| DDM - Multi | (16.17) - (222.03) | (30.26) | -60739.4% |
| Market Cap (mil) | 31.12 |
| Beta | 0.56 |
| Outstanding shares (mil) | 623.60 |
| Enterprise Value (mil) | 91.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.54% |
| Cost of Debt | 9.65% |
| WACC | 7.21% |