As of 2025-11-09, the Intrinsic Value of BoMill AB (BOMILL.ST) is 2.96 SEK. This BOMILL.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.61 SEK, the upside of BoMill AB is 389.10%.
The range of the Intrinsic Value is 2.26 - 3.91 SEK
Based on its market price of 0.61 SEK and our intrinsic valuation, BoMill AB (BOMILL.ST) is undervalued by 389.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (245.77) - (26.62) | (46.95) | -7848.2% |
| DCF (Growth 10y) | (47.61) - (426.23) | (82.82) | -13766.9% |
| DCF (EBITDA 5y) | 2.26 - 3.91 | 2.96 | 389.1% |
| DCF (EBITDA 10y) | 7.77 - 13.81 | 10.33 | 1605.3% |
| Fair Value | -0.98 - -0.98 | -0.98 | -261.73% |
| EV/EBITDA | (1.15) - 1.00 | (0.16) | -126.1% |
| EPV | (1.25) - (1.52) | (1.39) | -329.0% |
| DDM - Stable | (1.69) - (7.42) | (4.56) | -851.7% |
| DDM - Multi | (1.77) - (6.09) | (2.75) | -553.2% |
| Market Cap (mil) | 73.31 |
| Beta | -0.05 |
| Outstanding shares (mil) | 120.98 |
| Enterprise Value (mil) | 66.01 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.84% |
| Cost of Debt | 5.00% |
| WACC | 5.90% |