As of 2024-12-15, the Intrinsic Value of Axfood AB (AXFO.ST) is
332.09 SEK. This AXFO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 232.80 SEK, the upside of Axfood AB is
42.60%.
The range of the Intrinsic Value is 202.54 - 797.97 SEK
332.09 SEK
Intrinsic Value
AXFO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
202.54 - 797.97 |
332.09 |
42.6% |
| DCF (Growth 10y) |
253.44 - 911.21 |
397.40 |
70.7% |
| DCF (EBITDA 5y) |
139.20 - 178.75 |
155.36 |
-33.3% |
| DCF (EBITDA 10y) |
191.99 - 254.52 |
218.36 |
-6.2% |
| Fair Value |
96.49 - 96.49 |
96.49 |
-58.55% |
| P/E |
205.73 - 238.08 |
229.06 |
-1.6% |
| EV/EBITDA |
131.19 - 220.89 |
176.65 |
-24.1% |
| EPV |
206.98 - 319.28 |
263.13 |
13.0% |
| DDM - Stable |
124.84 - 545.02 |
334.93 |
43.9% |
| DDM - Multi |
187.03 - 590.96 |
279.11 |
19.9% |
AXFO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
50,480.35 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
216.84 |
| Enterprise Value (mil) |
60,930.35 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.96% |
| Cost of Debt |
4.25% |
| WACC |
5.54% |