Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
ALIG.ST
Alimak Group AB (publ)
Price:  
116.6 
SEK
Volume:  
56,279
Sweden | Machinery

ALIG.ST Intrinsic Value

14 %
Upside
As of 2024-12-14, the Intrinsic Value of Alimak Group AB (publ) (ALIG.ST) is 132.96 SEK. This ALIG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.60 SEK, the upside of Alimak Group AB (publ) is 14%.

The range of the Intrinsic Value is 82.6 - 281.33 SEK.

116.60 SEK
Stock Price
132.96 SEK
Intrinsic Value
Intrinsic Value Details

ALIG.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 82.6 - 281.33 132.96 14.0%
DCF (Growth Exit 10Y) 89.11 - 274.74 136.47 17.0%
DCF (EBITDA Exit 5Y) 49.02 - 91.55 73.89 -36.6%
DCF (EBITDA Exit 10Y) 65.87 - 114.34 92.45 -20.7%
Peter Lynch Fair Value 92.39 - 92.39 92.39 -20.76%
P/E Multiples 54.56 - 78.91 69.21 -40.6%
EV/EBITDA Multiples 47.4 - 97.27 69.28 -40.6%
Earnings Power Value 54.88 - 81.07 67.97 -41.7%
Dividend Discount Model - Stable 51.02 - 175.98 113.50 -2.7%
Dividend Discount Model - Multi Stages 59.96 - 153.38 85.37 -26.8%

ALIG.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil)12,340
Beta0.91
Outstanding shares (mil)106
Enterprise Value (mil)15,331
Market risk premium5.6%
Cost of Equity7.9%
Cost of Debt5%
WACC6.9%