As of 2025-08-06, the Intrinsic Value of Better Collective A/S (BETCO.ST) is 159.26 SEK. This BETCO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.70 SEK, the upside of Better Collective A/S is 15.70%.
The range of the Intrinsic Value is 117.45 - 233.99 SEK
Based on its market price of 137.70 SEK and our intrinsic valuation, Better Collective A/S (BETCO.ST) is undervalued by 15.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 117.45 - 233.99 | 159.26 | 15.7% |
| DCF (Growth 10y) | 148.27 - 281.44 | 196.22 | 42.5% |
| DCF (EBITDA 5y) | 152.19 - 214.07 | 199.19 | 44.7% |
| DCF (EBITDA 10y) | 176.95 - 257.44 | 230.61 | 67.5% |
| Fair Value | 126.04 - 126.04 | 126.04 | -8.47% |
| P/E | 73.71 - 168.25 | 114.02 | -17.2% |
| EV/EBITDA | 105.64 - 169.11 | 146.87 | 6.7% |
| EPV | 101.58 - 154.95 | 128.27 | -6.9% |
| DDM - Stable | 46.51 - 98.37 | 72.44 | -47.4% |
| DDM - Multi | 92.89 - 156.33 | 116.85 | -15.1% |
| Market Cap (mil) | 8,686.12 |
| Beta | 0.46 |
| Outstanding shares (mil) | 63.08 |
| Enterprise Value (mil) | 11,108.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.25% |
| Cost of Debt | 5.68% |
| WACC | 6.34% |