As of 2024-12-14, the Intrinsic Value of Bonesupport Holding AB (BONEX.ST) is
34.41 SEK. This BONEX.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 346.00 SEK, the upside of Bonesupport Holding AB is
-90.05%.
34.41 SEK
Intrinsic Value
BONEX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(306.55) - (34.61) |
(62.24) |
-118.0% |
| DCF (Growth 10y) |
(43.93) - (366.36) |
(76.82) |
-122.2% |
| DCF (EBITDA 5y) |
(4.44) - (5.18) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(10.45) - (11.02) |
(1,234.50) |
-123450.0% |
| Fair Value |
34.41 - 34.41 |
34.41 |
-90.05% |
| P/E |
11.08 - 83.08 |
40.73 |
-88.2% |
| EV/EBITDA |
16.94 - 29.21 |
20.89 |
-94.0% |
| EPV |
(6.94) - (10.87) |
(8.90) |
-102.6% |
| DDM - Stable |
22.83 - 259.25 |
141.04 |
-59.2% |
| DDM - Multi |
17.04 - 151.81 |
30.75 |
-91.1% |
BONEX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,768.60 |
| Beta |
0.44 |
| Outstanding shares (mil) |
65.81 |
| Enterprise Value (mil) |
22,630.43 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.13% |
| Cost of Debt |
6.05% |
| WACC |
6.13% |