BIOGAS.ST Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Scandinavian Biogas Fuels International AB (BIOGAS.ST) is
35.64 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
76.40%.
The range of the Intrinsic Value is 26.02 - 48.42 SEK
35.64 SEK
Intrinsic Value
BIOGAS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6,275.20) - (480.88) |
(871.22) |
-4413.0% |
| DCF (Growth 10y) |
(1,176.65) - (15,866.37) |
(2,167.45) |
-10830.0% |
| DCF (EBITDA 5y) |
26.02 - 48.42 |
35.64 |
76.4% |
| DCF (EBITDA 10y) |
216.21 - 351.61 |
274.05 |
1256.7% |
| Fair Value |
-18.37 - -18.37 |
-18.37 |
-190.94% |
| P/E |
(41.22) - (22.19) |
(40.32) |
-299.6% |
| EV/EBITDA |
(13.80) - 7.26 |
(6.61) |
-132.7% |
| EPV |
(34.35) - (40.20) |
(37.28) |
-284.5% |
| DDM - Stable |
(68.40) - (694.05) |
(381.23) |
-1987.3% |
| DDM - Multi |
(371.40) - (2,968.54) |
(663.53) |
-3384.8% |
BIOGAS.ST Intrinsic Value - Key Valuation Metrics
| 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 |
5.90% |
| Cost of Debt |
6.05% |
| WACC |
5.63% |