As of 2025-11-13, the Intrinsic Value of Boliden AB (BOL.ST) is 528.60 SEK. This BOL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 427.20 SEK, the upside of Boliden AB is 23.70%.
The range of the Intrinsic Value is 382.97 - 842.66 SEK
Based on its market price of 427.20 SEK and our intrinsic valuation, Boliden AB (BOL.ST) is undervalued by 23.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 382.97 - 842.66 | 528.60 | 23.7% |
| DCF (Growth 10y) | 431.87 - 881.10 | 575.48 | 34.7% |
| DCF (EBITDA 5y) | 465.57 - 606.53 | 543.49 | 27.2% |
| DCF (EBITDA 10y) | 515.12 - 702.41 | 610.96 | 43.0% |
| Fair Value | 577.96 - 577.96 | 577.96 | 35.29% |
| P/E | 274.12 - 412.65 | 355.96 | -16.7% |
| EV/EBITDA | 333.79 - 503.88 | 404.49 | -5.3% |
| EPV | 98.36 - 156.52 | 127.44 | -70.2% |
| DDM - Stable | 226.12 - 619.98 | 423.05 | -1.0% |
| DDM - Multi | 342.13 - 735.21 | 467.60 | 9.5% |
| Market Cap (mil) | 121,423.05 |
| Beta | 1.32 |
| Outstanding shares (mil) | 284.23 |
| Enterprise Value (mil) | 141,202.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.44% |
| Cost of Debt | 5.00% |
| WACC | 7.90% |