As of 2025-06-09, the Intrinsic Value of Beijer Electronics Group AB (BELE.ST) is 29.62 Beijer Electronics Group. This BELE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.20 Beijer Electronics Group, the upside of Beijer Electronics Group AB is -42.80%.
The range of the Intrinsic Value is 17.39 - 266.78 Beijer Electronics Group
Based on its market price of 122.20 Beijer Electronics Group and our intrinsic valuation, Beijer Electronics Group AB (BELE.ST) is overvalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.39 - 266.78 | 29.62 | -42.8% |
| DCF (Growth 10y) | 40.79 - 727.47 | 74.52 | 43.9% |
| DCF (EBITDA 5y) | 44.93 - 56.09 | 50.24 | -3.0% |
| DCF (EBITDA 10y) | 54.61 - 75.72 | 64.25 | 24.0% |
| P/E | (2.82) - 8.34 | 1.83 | -96.5% |
| EV/EBITDA | 46.08 - 142.75 | 84.95 | 64.0% |
| EPV | 0.80 - (1.54) | (0.37) | -100.7% |
| DDM - Stable | (3.21) - (21.09) | (12.15) | -123.5% |
| DDM - Multi | 26.31 - 136.54 | 44.37 | -14.3% |
| Market Cap (mil) | 3,536.61 |
| Beta | 0.38 |
| Outstanding shares (mil) | 28.94 |
| Enterprise Value (mil) | 1,360.06 |
| Market risk premium | 5.22% |
| Cost of Equity | 6.96% |
| Cost of Debt | 7.05% |
| WACC | 6.41% |