As of 2025-05-16, the Intrinsic Value of Bonesupport Holding AB (BONEX.ST) is 38.26 SEK. This BONEX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 284.60 SEK, the upside of Bonesupport Holding AB is -86.60%.
The range of the Intrinsic Value is 22.20 - 342.21 SEK
Based on its market price of 284.60 SEK and our intrinsic valuation, Bonesupport Holding AB (BONEX.ST) is overvalued by 86.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.20 - 342.21 | 38.26 | -86.6% |
| DCF (Growth 10y) | 58.13 - 1,046.64 | 107.79 | -62.1% |
| DCF (EBITDA 5y) | 27.96 - 37.64 | 30.54 | -89.3% |
| DCF (EBITDA 10y) | 49.24 - 72.41 | 56.46 | -80.2% |
| Fair Value | 46.44 - 46.44 | 46.44 | -83.68% |
| P/E | 53.50 - 142.98 | 89.04 | -68.7% |
| EV/EBITDA | 22.01 - 31.34 | 26.24 | -90.8% |
| EPV | 10.02 - 13.20 | 11.61 | -95.9% |
| DDM - Stable | 27.46 - 666.04 | 346.75 | 21.8% |
| DDM - Multi | 102.55 - 1,979.86 | 197.03 | -30.8% |
| Market Cap (mil) | 18,743.76 |
| Beta | 0.03 |
| Outstanding shares (mil) | 65.86 |
| Enterprise Value (mil) | 18,489.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.42% |
| Cost of Debt | 7.39% |
| WACC | 6.42% |