As of 2024-12-14, the Intrinsic Value of Better Collective A/S (BETCO.ST) is
163.35 SEK. This BETCO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.00 SEK, the upside of Better Collective A/S is
42.00%.
The range of the Intrinsic Value is 120.66 - 239.57 SEK
163.35 SEK
Intrinsic Value
BETCO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.66 - 239.57 |
163.35 |
42.0% |
| DCF (Growth 10y) |
152.29 - 288.13 |
201.23 |
75.0% |
| DCF (EBITDA 5y) |
138.53 - 251.26 |
204.00 |
77.4% |
| DCF (EBITDA 10y) |
166.86 - 296.38 |
237.43 |
106.5% |
| Fair Value |
129.99 - 129.99 |
129.99 |
13.04% |
| P/E |
82.15 - 139.29 |
109.06 |
-5.2% |
| EV/EBITDA |
91.01 - 176.02 |
132.99 |
15.6% |
| EPV |
104.27 - 158.02 |
131.15 |
14.0% |
| DDM - Stable |
47.59 - 100.24 |
73.92 |
-35.7% |
| DDM - Multi |
95.28 - 159.50 |
119.60 |
4.0% |
BETCO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,254.20 |
| Beta |
0.48 |
| Outstanding shares (mil) |
63.08 |
| Enterprise Value (mil) |
9,752.96 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.16% |
| Cost of Debt |
5.68% |
| WACC |
6.26% |