As of 2024-12-11, the Intrinsic Value of Nimbus Group AB (publ) (BOAT.ST) is
22.82 SEK. This BOAT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.35 SEK, the upside of Nimbus Group AB (publ) is
39.60%.
The range of the Intrinsic Value is 12.18 - 55.76 SEK
22.82 SEK
Intrinsic Value
BOAT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.18 - 55.76 |
22.82 |
39.6% |
| DCF (Growth 10y) |
23.27 - 88.71 |
39.33 |
140.5% |
| DCF (EBITDA 5y) |
70.69 - 106.93 |
87.66 |
436.2% |
| DCF (EBITDA 10y) |
71.44 - 124.22 |
94.81 |
479.9% |
| Fair Value |
9.29 - 9.29 |
9.29 |
-43.19% |
| P/E |
13.85 - 48.47 |
28.69 |
75.5% |
| EV/EBITDA |
54.69 - 86.69 |
69.59 |
325.6% |
| EPV |
36.80 - 65.15 |
50.98 |
211.8% |
| DDM - Stable |
3.51 - 14.22 |
8.86 |
-45.8% |
| DDM - Multi |
22.94 - 73.78 |
35.18 |
115.2% |
BOAT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
348.51 |
| Beta |
0.66 |
| Outstanding shares (mil) |
21.32 |
| Enterprise Value (mil) |
676.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.88% |
| Cost of Debt |
11.39% |
| WACC |
8.48% |