BINV.ST
BioInvent International AB
Price:  
40.25 
SEK
Volume:  
57,655.00
Sweden | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BINV.ST Intrinsic Value

-755,851.50 %
Upside

As of 2024-12-15, the Intrinsic Value of BioInvent International AB (BINV.ST) is (304,189.97) SEK. This BINV.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.25 SEK, the upside of BioInvent International AB is -755,851.50%.

The range of the Intrinsic Value is (2,492,535.38) - (162,561.46) SEK

Note: result may not be accurate due to the invalid valuation result of DCF model.

40.25 SEK
Stock Price
(304,189.97) SEK
Intrinsic Value
Intrinsic Value Details

BINV.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2,492,535.38) - (162,561.46) (304,189.97) -755851.5%
DCF (Growth 10y) (151,735,050.10) - (2,551,213,277.47) (297,247,720.36) -738503753.1%
DCF (EBITDA 5y) (60,515.71) - (117,941.17) (1,234.50) -123450.0%
DCF (EBITDA 10y) (56,829,382.15) - (121,344,664.26) (1,234.50) -123450.0%
Fair Value -31.13 - -31.13 -31.13 -177.34%
P/E (89.53) - (134.10) (101.79) -352.9%
EV/EBITDA (35.20) - (86.61) (60.44) -250.2%
EPV (26.74) - (42.14) (34.44) -185.6%
DDM - Stable (112.37) - (2,115.96) (1,114.16) -2868.1%
DDM - Multi (113,461.04) - (1,658,863.14) (212,317.63) -527597.2%

BINV.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,648.45
Beta -0.03
Outstanding shares (mil) 65.80
Enterprise Value (mil) 1,948.11
Market risk premium 5.10%
Cost of Equity 5.88%
Cost of Debt 5.50%
WACC 5.86%