As of 2024-12-12, the Intrinsic Value of Boliden AB (BOL.ST) is
327.94 SEK. This BOL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 336.00 SEK, the upside of Boliden AB is
-2.40%.
The range of the Intrinsic Value is 215.98 - 633.80 SEK
327.94 SEK
Intrinsic Value
BOL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
215.98 - 633.80 |
327.94 |
-2.4% |
| DCF (Growth 10y) |
288.78 - 785.93 |
423.00 |
25.9% |
| DCF (EBITDA 5y) |
126.13 - 224.93 |
171.84 |
-48.9% |
| DCF (EBITDA 10y) |
196.31 - 326.42 |
254.28 |
-24.3% |
| Fair Value |
141.88 - 141.88 |
141.88 |
-57.77% |
| P/E |
225.16 - 326.32 |
278.03 |
-17.3% |
| EV/EBITDA |
57.18 - 305.95 |
178.71 |
-46.8% |
| EPV |
198.58 - 308.95 |
253.77 |
-24.5% |
| DDM - Stable |
255.94 - 895.35 |
575.64 |
71.3% |
| DDM - Multi |
302.85 - 813.76 |
440.24 |
31.0% |
BOL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
91,886.26 |
| Beta |
1.46 |
| Outstanding shares (mil) |
273.47 |
| Enterprise Value (mil) |
105,118.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.31% |
| Cost of Debt |
5.00% |
| WACC |
6.84% |