BHG.ST
BHG Group AB
Price:  
24.08 
SEK
Volume:  
345,207.00
Sweden | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BHG.ST Intrinsic Value

-69.30 %
Upside

What is the intrinsic value of BHG.ST?

As of 2025-07-11, the Intrinsic Value of BHG Group AB (BHG.ST) is 7.39 SEK. This BHG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 24.08 SEK, the upside of BHG Group AB is -69.30%.

The range of the Intrinsic Value is 1.49 - 20.44 SEK

Is BHG.ST undervalued or overvalued?

Based on its market price of 24.08 SEK and our intrinsic valuation, BHG Group AB (BHG.ST) is overvalued by 69.30%.

24.08 SEK
Stock Price
7.39 SEK
Intrinsic Value
Intrinsic Value Details

BHG.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (6.84) - 2.52 (3.94) -116.4%
DCF (Growth 10y) 1.49 - 20.44 7.39 -69.3%
DCF (EBITDA 5y) (7.57) - (1.83) (1,234.50) -123450.0%
DCF (EBITDA 10y) (1.97) - 7.26 3.55 -85.2%
Fair Value -16.53 - -16.53 -16.53 -168.64%
P/E (24.66) - (54.28) (39.83) -265.4%
EV/EBITDA 0.87 - 15.94 9.67 -59.8%
EPV 98.31 - 138.42 118.37 391.6%
DDM - Stable (23.00) - (54.38) (38.69) -260.7%
DDM - Multi (1.80) - (3.27) (2.32) -109.6%

BHG.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,315.86
Beta 1.42
Outstanding shares (mil) 179.23
Enterprise Value (mil) 6,565.26
Market risk premium 5.10%
Cost of Equity 9.77%
Cost of Debt 5.50%
WACC 7.70%