As of 2026-04-16, the Intrinsic Value of Bonasudden Holding AB (publ) (BONAS.ST) is 80.56 SEK. This BONAS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 160.00 SEK, the upside of Bonasudden Holding AB (publ) is -49.70%.
The range of the Intrinsic Value is (37.10) - 435.65 SEK
Based on its market price of 160.00 SEK and our intrinsic valuation, Bonasudden Holding AB (publ) (BONAS.ST) is overvalued by 49.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (37.10) - 435.65 | 80.56 | -49.7% |
| DCF (Growth 10y) | (4.90) - 463.21 | 111.77 | -30.1% |
| DCF (EBITDA 5y) | (154.48) - (36.04) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (118.52) - (0.00) | (1,234.50) | -123450.0% |
| Fair Value | 265.34 - 265.34 | 265.34 | 65.84% |
| P/E | 111.63 - 174.28 | 146.38 | -8.5% |
| EV/EBITDA | (189.16) - (59.96) | (111.24) | -169.5% |
| EPV | (26.13) - (5.56) | (15.85) | -109.9% |
| DDM - Stable | 148.40 - 686.59 | 417.49 | 160.9% |
| DDM - Multi | 184.66 - 665.91 | 289.35 | 80.8% |
| Market Cap (mil) | 433.60 |
| Beta | 0.11 |
| Outstanding shares (mil) | 2.71 |
| Enterprise Value (mil) | 1,248.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.20% |
| Cost of Debt | 5.00% |
| WACC | 4.30% |