As of 2024-12-13, 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
122.20 Beijer Electronics Group
Stock Price
29.62 Beijer Electronics Group
Intrinsic Value
BELE.ST Intrinsic Value - Valuation Summary
|
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% |
BELE.ST Intrinsic Value - Key Valuation Metrics
| 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% |