As of 2024-12-13, the Intrinsic Value of Advanced SolTech Sweden AB (publ) (ASAB.ST) is
117.55 SEK. This ASAB.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 3.73 SEK, the upside of Advanced SolTech Sweden AB (publ) is
3,047.10%.
The range of the Intrinsic Value is 94.08 - 255.29 SEK
117.55 SEK
Intrinsic Value
ASAB.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(64.02) - (40.53) |
(46.78) |
-1352.5% |
| DCF (Growth 10y) |
(32.76) - (33.38) |
(33.18) |
-988.5% |
| DCF (EBITDA 5y) |
94.08 - 255.29 |
117.55 |
3047.1% |
| DCF (EBITDA 10y) |
77.68 - 291.19 |
115.45 |
2991.1% |
| Fair Value |
-11.04 - -11.04 |
-11.04 |
-395.46% |
| P/E |
(9.36) - (11.39) |
(10.59) |
-383.6% |
| EV/EBITDA |
0.59 - 35.76 |
8.71 |
133.1% |
| EPV |
(41.24) - (55.18) |
(48.21) |
-1390.7% |
| DDM - Stable |
(13.11) - (50.81) |
(31.96) |
-955.7% |
| DDM - Multi |
(5.81) - (18.73) |
(9.01) |
-341.3% |
ASAB.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
200.73 |
| Beta |
0.14 |
| Outstanding shares (mil) |
53.74 |
| Enterprise Value (mil) |
1,180.49 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.85% |
| Cost of Debt |
15.13% |
| WACC |
12.09% |