As of 2024-12-15, the Intrinsic Value of BillerudKorsnas AB (publ) (BILL.ST) is
399.84 SEK. This BILL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.55 SEK, the upside of BillerudKorsnas AB (publ) is
309.90%.
The range of the Intrinsic Value is 205.97 - 3,373.10 SEK
399.84 SEK
Intrinsic Value
BILL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
205.97 - 3,373.10 |
399.84 |
309.9% |
| DCF (Growth 10y) |
268.28 - 4,019.07 |
498.81 |
411.3% |
| DCF (EBITDA 5y) |
149.21 - 180.33 |
167.86 |
72.1% |
| DCF (EBITDA 10y) |
194.10 - 245.37 |
222.05 |
127.6% |
| Fair Value |
61.20 - 61.20 |
61.20 |
-37.27% |
| P/E |
43.63 - 62.86 |
51.74 |
-47.0% |
| EV/EBITDA |
77.70 - 103.94 |
93.11 |
-4.6% |
| EPV |
203.75 - 290.92 |
247.33 |
153.5% |
| DDM - Stable |
38.42 - 389.59 |
214.01 |
119.4% |
| DDM - Multi |
170.63 - 1,274.41 |
295.02 |
202.4% |
BILL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24,349.46 |
| Beta |
0.47 |
| Outstanding shares (mil) |
249.61 |
| Enterprise Value (mil) |
30,768.46 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.93% |
| Cost of Debt |
4.25% |
| WACC |
5.46% |