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