As of 2024-12-12, the Intrinsic Value of Amasten Fastighets AB (publ) (AMAST.ST) is
6.29 SEK. This AMAST.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 13.36 SEK, the upside of Amasten Fastighets AB (publ) is
-52.90%.
The range of the Intrinsic Value is (0.99) - 89.28 SEK
AMAST.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.92) - 31.56 |
(2.90) |
-121.7% |
| DCF (Growth 10y) |
(0.99) - 89.28 |
6.29 |
-52.9% |
| DCF (EBITDA 5y) |
4.93 - 9.07 |
7.22 |
-46.0% |
| DCF (EBITDA 10y) |
13.06 - 21.85 |
17.63 |
32.0% |
| Fair Value |
4.27 - 4.27 |
4.27 |
-68.07% |
| P/E |
10.87 - 14.98 |
12.65 |
-5.3% |
| EV/EBITDA |
(1.26) - 1.55 |
0.48 |
-96.4% |
| EPV |
(6.79) - (5.57) |
(6.18) |
-146.2% |
| DDM - Stable |
17.30 - 97.75 |
57.53 |
330.6% |
| DDM - Multi |
40.10 - 179.03 |
65.85 |
392.9% |
AMAST.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,981.91 |
| Beta |
0.87 |
| Outstanding shares (mil) |
747.15 |
| Enterprise Value (mil) |
17,117.91 |
| Market risk premium |
4.74% |
| Cost of Equity |
5.47% |
| Cost of Debt |
5.18% |
| WACC |
4.95% |