As of 2024-12-15, the Intrinsic Value of Bonasudden Holding AB (publ) (BONAS.ST) is
249.18 SEK. This BONAS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 168.00 SEK, the upside of Bonasudden Holding AB (publ) is
48.30%.
The range of the Intrinsic Value is 169.75 - 375.84 SEK
249.18 SEK
Intrinsic Value
BONAS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
169.75 - 375.84 |
249.18 |
48.3% |
| DCF (Growth 10y) |
215.71 - 425.71 |
296.88 |
76.7% |
| DCF (EBITDA 5y) |
41.50 - 108.34 |
53.87 |
-67.9% |
| DCF (EBITDA 10y) |
100.69 - 175.14 |
117.87 |
-29.8% |
| Fair Value |
-147.93 - -147.93 |
-147.93 |
-188.06% |
| P/E |
(73.39) - (99.24) |
(85.48) |
-150.9% |
| EV/EBITDA |
9.08 - 121.95 |
45.34 |
-73.0% |
| EPV |
141.41 - 217.23 |
179.32 |
6.7% |
| DDM - Stable |
(86.76) - (217.14) |
(151.95) |
-190.4% |
| DDM - Multi |
(178.07) - (357.11) |
(238.75) |
-242.1% |
BONAS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
282.24 |
| Beta |
0.15 |
| Outstanding shares (mil) |
1.68 |
| Enterprise Value (mil) |
633.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.59% |
| Cost of Debt |
5.00% |
| WACC |
4.66% |