BOLIGA.CO
Boliga Gruppen A/S
Price:  
12.15 
Boliga Gruppen
Volume:  
2,200.00
Denmark | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOLIGA.CO Intrinsic Value

30.00 %
Upside

What is the intrinsic value of BOLIGA.CO?

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

Is BOLIGA.CO undervalued or overvalued?

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%.

12.15 Boliga Gruppen
Stock Price
19.82 Boliga Gruppen
Intrinsic Value
Intrinsic Value Details

BOLIGA.CO Intrinsic Value - Valuation Summary

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%

BOLIGA.CO Intrinsic Value - Key Valuation Metrics

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%