As of 2025-07-09, the Intrinsic Value of Boliga Gruppen A/S (BOLIGA.CO) is 19.82 Boliga Gruppen. This BOLIGA.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.15 Boliga Gruppen, the upside of Boliga Gruppen A/S is 30.00%.
The range of the Intrinsic Value is 10.18 - 199.96 Boliga Gruppen
Based on its market price of 12.15 Boliga Gruppen and our intrinsic valuation, Boliga Gruppen A/S (BOLIGA.CO) is undervalued by 30.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.18 - 199.96 | 19.82 | 30.0% |
| DCF (Growth 10y) | 10.36 - 184.37 | 19.28 | 26.4% |
| DCF (EBITDA 5y) | 2.83 - 7.83 | 5.20 | -65.9% |
| DCF (EBITDA 10y) | 4.59 - 9.88 | 6.95 | -54.4% |
| P/E | 7.52 - 11.98 | 9.75 | -36.0% |
| EV/EBITDA | 1.83 - 11.29 | 5.35 | -64.9% |
| EPV | 14.38 - 24.04 | 19.21 | 26.0% |
| DDM - Stable | 12.40 - 190.36 | 101.38 | 564.8% |
| DDM - Multi | 8.57 - 107.37 | 16.19 | 6.2% |
| Market Cap (mil) | 253.08 |
| Beta | 0.64 |
| Outstanding shares (mil) | 20.83 |
| Enterprise Value (mil) | 272.92 |
| Market risk premium | 5.22% |
| Cost of Equity | 7.05% |
| Cost of Debt | 4.25% |
| WACC | 6.68% |