As of 2024-12-15, the Intrinsic Value of Bokusgruppen AB (publ) (BOKUS.ST) is
67.10 SEK. This BOKUS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 46.00 SEK, the upside of Bokusgruppen AB (publ) is
45.90%.
The range of the Intrinsic Value is 43.37 - 119.44 SEK
67.10 SEK
Intrinsic Value
BOKUS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.37 - 119.44 |
67.10 |
45.9% |
| DCF (Growth 10y) |
48.92 - 126.14 |
73.12 |
58.9% |
| DCF (EBITDA 5y) |
42.32 - 61.58 |
51.54 |
12.1% |
| DCF (EBITDA 10y) |
47.94 - 72.78 |
59.43 |
29.2% |
| Fair Value |
70.74 - 70.74 |
70.74 |
53.79% |
| P/E |
47.14 - 68.76 |
51.39 |
11.7% |
| EV/EBITDA |
46.46 - 155.14 |
94.60 |
105.6% |
| EPV |
283.90 - 449.85 |
366.87 |
697.6% |
| DDM - Stable |
29.10 - 84.08 |
56.59 |
23.0% |
| DDM - Multi |
39.39 - 83.15 |
52.89 |
15.0% |
BOKUS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
742.90 |
| Beta |
0.44 |
| Outstanding shares (mil) |
16.15 |
| Enterprise Value (mil) |
1,126.90 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.92% |
| Cost of Debt |
4.83% |
| WACC |
5.35% |