As of 2025-05-15, the Intrinsic Value of Byggmax Group AB (BMAX.ST) is 36.71 SEK. This BMAX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.20 SEK, the upside of Byggmax Group AB is -29.70%.
The range of the Intrinsic Value is 1.58 - 403.66 SEK
Based on its market price of 52.20 SEK and our intrinsic valuation, Byggmax Group AB (BMAX.ST) is overvalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.58 - 403.66 | 36.71 | -29.7% |
| DCF (Growth 10y) | 5.55 - 400.60 | 40.38 | -22.6% |
| DCF (EBITDA 5y) | (11.39) - (1.62) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.30) - 7.32 | 0.36 | -99.3% |
| Fair Value | 43.49 - 43.49 | 43.49 | -16.68% |
| P/E | 12.09 - 27.49 | 17.91 | -65.7% |
| EV/EBITDA | (3.80) - 50.83 | 23.09 | -55.8% |
| EPV | 284.98 - 464.32 | 374.65 | 617.7% |
| DDM - Stable | 18.14 - 81.21 | 49.68 | -4.8% |
| DDM - Multi | 14.55 - 49.60 | 22.38 | -57.1% |
| Market Cap (mil) | 3,060.49 |
| Beta | 0.72 |
| Outstanding shares (mil) | 58.63 |
| Enterprise Value (mil) | 5,642.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.82% |
| Cost of Debt | 6.04% |
| WACC | 6.36% |