As of 2025-05-16, the Intrinsic Value of BillerudKorsnas AB (publ) (BILL.ST) is 138.76 SEK. This BILL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.90 SEK, the upside of BillerudKorsnas AB (publ) is 26.30%.
The range of the Intrinsic Value is 97.22 - 236.52 SEK
Based on its market price of 109.90 SEK and our intrinsic valuation, BillerudKorsnas AB (publ) (BILL.ST) is undervalued by 26.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 97.22 - 236.52 | 138.76 | 26.3% |
| DCF (Growth 10y) | 105.88 - 235.82 | 144.92 | 31.9% |
| DCF (EBITDA 5y) | 106.87 - 136.99 | 116.74 | 6.2% |
| DCF (EBITDA 10y) | 112.68 - 147.93 | 125.42 | 14.1% |
| Fair Value | 185.19 - 185.19 | 185.19 | 68.51% |
| P/E | 118.52 - 147.56 | 127.13 | 15.7% |
| EV/EBITDA | 112.01 - 139.78 | 120.42 | 9.6% |
| EPV | 208.09 - 274.87 | 241.48 | 119.7% |
| DDM - Stable | 69.04 - 192.45 | 130.75 | 19.0% |
| DDM - Multi | 78.61 - 166.02 | 106.23 | -3.3% |
| Market Cap (mil) | 27,432.14 |
| Beta | 0.61 |
| Outstanding shares (mil) | 249.61 |
| Enterprise Value (mil) | 32,796.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.25% |
| WACC | 6.52% |