As of 2024-12-11, the Intrinsic Value of Bayn Group AB (BAYN.ST) is (56.77) SEK. This BAYN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.70 SEK, the upside of Bayn Group AB is -339.50%.

The range of the Intrinsic Value is (622.38) - (29.86) SEK

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(622.38) - (29.86)	(56.77)	-339.5%
DCF (Growth 10y)	(66.40) - (1,407.87)	(127.45)	-637.8%
DCF (EBITDA 5y)	(9.90) - (12.43)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(28.33) - (38.59)	(1,234.50)	-123450.0%
Fair Value	-2.07 - -2.07	-2.07	-108.75%
P/E	(6.37) - (8.25)	(7.50)	-131.6%
EV/EBITDA	(5.76) - 1.54	(2.57)	-110.9%
EPV	(3.62) - (6.00)	(4.81)	-120.3%
DDM - Stable	(5.75) - (150.08)	(77.92)	-428.8%
DDM - Multi	(13.30) - (280.47)	(25.83)	-209.0%