As of 2025-05-17, the Intrinsic Value of Axfood AB (AXFO.ST) is 306.07 SEK. This AXFO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 272.00 SEK, the upside of Axfood AB is 12.50%.
The range of the Intrinsic Value is 167.96 - 926.65 SEK
Based on its market price of 272.00 SEK and our intrinsic valuation, Axfood AB (AXFO.ST) is undervalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.96 - 926.65 | 306.07 | 12.5% |
| DCF (Growth 10y) | 216.35 - 1,065.39 | 371.91 | 36.7% |
| DCF (EBITDA 5y) | 107.46 - 142.56 | 124.29 | -54.3% |
| DCF (EBITDA 10y) | 157.42 - 218.15 | 185.68 | -31.7% |
| Fair Value | 59.62 - 59.62 | 59.62 | -78.08% |
| P/E | 197.36 - 244.73 | 224.14 | -17.6% |
| EV/EBITDA | 109.65 - 265.13 | 162.86 | -40.1% |
| EPV | 215.92 - 372.38 | 294.15 | 8.1% |
| DDM - Stable | 106.40 - 574.06 | 340.23 | 25.1% |
| DDM - Multi | 170.81 - 650.92 | 263.51 | -3.1% |
| Market Cap (mil) | 58,980.48 |
| Beta | 0.09 |
| Outstanding shares (mil) | 216.84 |
| Enterprise Value (mil) | 74,487.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.91% |
| Cost of Debt | 4.25% |
| WACC | 5.38% |