As of 2024-12-12, the Intrinsic Value of Byggmax Group AB (BMAX.ST) is
123.11 SEK. This BMAX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.70 SEK, the upside of Byggmax Group AB is
158.10%.
The range of the Intrinsic Value is 45.42 - 2,340.58 SEK
123.11 SEK
Intrinsic Value
BMAX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.42 - 2,340.58 |
123.11 |
158.1% |
| DCF (Growth 10y) |
61.12 - 2,670.90 |
150.07 |
214.6% |
| DCF (EBITDA 5y) |
17.36 - 43.40 |
29.44 |
-38.3% |
| DCF (EBITDA 10y) |
35.50 - 82.55 |
55.73 |
16.8% |
| Fair Value |
14.50 - 14.50 |
14.50 |
-69.60% |
| P/E |
6.24 - 14.79 |
10.15 |
-78.7% |
| EV/EBITDA |
4.01 - 47.76 |
22.91 |
-52.0% |
| EPV |
238.80 - 601.44 |
420.12 |
780.7% |
| DDM - Stable |
7.14 - 40.41 |
23.77 |
-50.2% |
| DDM - Multi |
71.34 - 302.66 |
114.22 |
139.5% |
BMAX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,796.41 |
| Beta |
0.94 |
| Outstanding shares (mil) |
58.63 |
| Enterprise Value (mil) |
5,114.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.71% |
| Cost of Debt |
9.15% |
| WACC |
6.91% |