As of 2025-11-18, the Intrinsic Value of Scandinavian Biogas Fuels International AB (BIOGAS.ST) is 71.47 SEK. This BIOGAS.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 20.20 SEK, the upside of Scandinavian Biogas Fuels International AB is 253.80%.
The range of the Intrinsic Value is 50.67 - 124.05 SEK
Based on its market price of 20.20 SEK and our intrinsic valuation, Scandinavian Biogas Fuels International AB (BIOGAS.ST) is undervalued by 253.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,265.78) - (438.84) | (799.10) | -4055.9% |
| DCF (Growth 10y) | (1,062.57) - (15,812.83) | (1,975.62) | -9880.3% |
| DCF (EBITDA 5y) | 50.67 - 124.05 | 71.47 | 253.8% |
| DCF (EBITDA 10y) | 319.53 - 715.33 | 435.53 | 2056.1% |
| Fair Value | -18.37 - -18.37 | -18.37 | -190.94% |
| P/E | (50.92) - (36.74) | (48.59) | -340.5% |
| EV/EBITDA | (12.86) - 9.20 | (5.02) | -124.9% |
| EPV | (33.52) - (40.01) | (36.77) | -282.0% |
| DDM - Stable | (57.26) - (631.24) | (344.25) | -1804.2% |
| DDM - Multi | (305.14) - (2,691.47) | (554.31) | -2844.1% |
| Market Cap (mil) | 880.29 |
| Beta | -0.48 |
| Outstanding shares (mil) | 43.58 |
| Enterprise Value (mil) | 1,639.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.31% |
| Cost of Debt | 6.05% |
| WACC | 5.82% |