As of 2025-11-17, the Intrinsic Value of BICO Group AB (BICO.ST) is 17.04 SEK. This BICO.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 19.33 SEK, the upside of BICO Group AB is -11.80%.
The range of the Intrinsic Value is 14.74 - 29.29 SEK
Based on its market price of 19.33 SEK and our intrinsic valuation, BICO Group AB (BICO.ST) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (797.10) - (243.91) | (365.38) | -1990.2% |
| DCF (Growth 10y) | (637.23) - (2,086.87) | (955.99) | -5045.6% |
| DCF (EBITDA 5y) | 14.74 - 29.29 | 17.04 | -11.8% |
| DCF (EBITDA 10y) | 97.44 - 162.00 | 108.97 | 463.8% |
| Fair Value | -15.29 - -15.29 | -15.29 | -179.09% |
| P/E | (133.07) - (132.83) | (127.51) | -759.6% |
| EV/EBITDA | 18.77 - 73.95 | 39.67 | 105.2% |
| EPV | 106.35 - 118.25 | 112.30 | 481.0% |
| DDM - Stable | (30.40) - (93.29) | (61.84) | -419.9% |
| DDM - Multi | 23.01 - 55.24 | 32.53 | 68.3% |
| Market Cap (mil) | 1,335.12 |
| Beta | 1.10 |
| Outstanding shares (mil) | 69.07 |
| Enterprise Value (mil) | 2,058.92 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.00% |
| Cost of Debt | 5.00% |
| WACC | 6.33% |