As of 2024-12-11, the Intrinsic Value of BE Group AB (publ) (BEGR.ST) is
653.83 SEK. This BEGR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.10 SEK, the upside of BE Group AB (publ) is
1,318.30%.
The range of the Intrinsic Value is 357.80 - 2,578.99 SEK
653.83 SEK
Intrinsic Value
BEGR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
357.80 - 2,578.99 |
653.83 |
1318.3% |
| DCF (Growth 10y) |
464.58 - 3,035.35 |
809.04 |
1655.0% |
| DCF (EBITDA 5y) |
105.10 - 180.39 |
127.02 |
175.5% |
| DCF (EBITDA 10y) |
205.15 - 315.17 |
240.73 |
422.2% |
| Fair Value |
-36.59 - -36.59 |
-36.59 |
-179.36% |
| P/E |
(23.36) - 28.67 |
(0.87) |
-101.9% |
| EV/EBITDA |
(28.31) - 29.23 |
(8.28) |
-118.0% |
| EPV |
379.96 - 622.42 |
501.19 |
987.2% |
| DDM - Stable |
(18.73) - (92.22) |
(55.48) |
-220.3% |
| DDM - Multi |
292.29 - 1,119.82 |
463.70 |
905.9% |
BEGR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
598.53 |
| Beta |
-0.13 |
| Outstanding shares (mil) |
12.98 |
| Enterprise Value (mil) |
1,355.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.45% |
| Cost of Debt |
5.50% |
| WACC |
4.77% |