As of 2024-12-12, the Intrinsic Value of AQ Group AB (AQ.ST) is 78.16 SEK. This AQ.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.48 SEK, the upside of AQ Group AB is -46.30%.

The range of the Intrinsic Value is 56.79 - 131.03 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	56.79 - 131.03	78.16	-46.3%
DCF (Growth 10y)	80.38 - 180.36	109.35	-24.8%
DCF (EBITDA 5y)	97.82 - 128.46	116.35	-20.0%
DCF (EBITDA 10y)	116.08 - 162.25	141.42	-2.8%
Fair Value	175.74 - 175.74	175.74	20.80%
P/E	71.83 - 115.85	99.08	-31.9%
EV/EBITDA	82.63 - 131.93	109.93	-24.4%
EPV	90.37 - 125.40	107.89	-25.8%
DDM - Stable	65.71 - 209.05	137.38	-5.6%
DDM - Multi	91.27 - 222.74	129.14	-11.2%