BBROOM.ST Intrinsic
Value
As of 2024-12-13, the Intrinsic Value of New Bubbleroom Sweden AB (BBROOM.ST) is
25.60 SEK. This BBROOM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 4.60 SEK, the upside of New Bubbleroom Sweden AB is
456.50%.
The range of the Intrinsic Value is 14.22 - 81.83 SEK
25.60 SEK
Intrinsic Value
BBROOM.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(82.85) - (17.70) |
(28.70) |
-723.9% |
| DCF (Growth 10y) |
14.22 - 81.83 |
25.60 |
456.5% |
| DCF (EBITDA 5y) |
11.87 - 14.01 |
12.91 |
180.6% |
| DCF (EBITDA 10y) |
29.10 - 36.16 |
32.47 |
605.8% |
| Fair Value |
-9.38 - -9.38 |
-9.38 |
-304.00% |
| P/E |
(51.42) - (42.83) |
(52.64) |
-1244.4% |
| EV/EBITDA |
(12.08) - (8.91) |
(10.71) |
-332.8% |
| EPV |
179.48 - 222.97 |
201.23 |
4274.5% |
| DDM - Stable |
(28.93) - (411.12) |
(220.02) |
-4883.1% |
| DDM - Multi |
(0.36) - (3.55) |
(0.61) |
-113.4% |
BBROOM.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
71.53 |
| Beta |
-0.02 |
| Outstanding shares (mil) |
15.55 |
| Enterprise Value (mil) |
16.65 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.48% |
| Cost of Debt |
7.00% |
| WACC |
6.60% |