The range of the Intrinsic Value is 82.6 - 281.33 SEK.
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% |
Market Cap (mil) | 12,340 |
Beta | 0.91 |
Outstanding shares (mil) | 106 |
Enterprise Value (mil) | 15,331 |
Market risk premium | 5.6% |
Cost of Equity | 7.9% |
Cost of Debt | 5% |
WACC | 6.9% |