As of 2024-12-12, the Intrinsic Value of Arla Plast AB (ARPL.ST) is
74.66 SEK. This ARPL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.40 SEK, the upside of Arla Plast AB is
57.50%.
The range of the Intrinsic Value is 59.76 - 99.07 SEK
74.66 SEK
Intrinsic Value
ARPL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.76 - 99.07 |
74.66 |
57.5% |
| DCF (Growth 10y) |
69.32 - 110.46 |
84.98 |
79.3% |
| DCF (EBITDA 5y) |
124.63 - 282.03 |
201.07 |
324.2% |
| DCF (EBITDA 10y) |
135.14 - 304.49 |
214.76 |
353.1% |
| Fair Value |
93.90 - 93.90 |
93.90 |
98.10% |
| P/E |
45.82 - 59.27 |
49.30 |
4.0% |
| EV/EBITDA |
81.95 - 252.76 |
154.69 |
226.4% |
| EPV |
22.81 - 30.72 |
26.77 |
-43.5% |
| DDM - Stable |
39.73 - 83.71 |
61.72 |
30.2% |
| DDM - Multi |
67.05 - 109.41 |
83.10 |
75.3% |
ARPL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
994.45 |
| Beta |
0.27 |
| Outstanding shares (mil) |
20.98 |
| Enterprise Value (mil) |
1,064.85 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.83% |
| Cost of Debt |
4.25% |
| WACC |
5.61% |