As of 2024-12-14, the Intrinsic Value of Bonzun AB (publ ) (BONZUN.ST) is (0.51) SEK. This BONZUN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 SEK, the upside of Bonzun AB (publ ) is -6,639.20%.
The range of the Intrinsic Value is (3.46) - (0.28) SEK
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.46) - (0.28) | (0.51) | -6639.2% |
| DCF (Growth 10y) | (0.38) - (4.37) | (0.66) | -8595.4% |
| DCF (EBITDA 5y) | (0.08) - (0.11) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.14) - (0.19) | (1,234.50) | -123450.0% |
| Fair Value | -0.15 - -0.15 | -0.15 | -2,064.17% |
| P/E | (0.08) - 0.01 | (0.04) | -622.4% |
| EV/EBITDA | (0.10) - (0.18) | (0.12) | -1698.5% |
| EPV | (0.11) - (0.15) | (0.13) | -1796.3% |
| DDM - Stable | (0.50) - (5.98) | (3.24) | -41607.4% |
| DDM - Multi | 0.07 - 0.69 | 0.13 | 1620.4% |
| Market Cap (mil) | 4.56 |
| Beta | 0.32 |
| Outstanding shares (mil) | 584.87 |
| Enterprise Value (mil) | 5.01 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.38% |
| Cost of Debt | 5.00% |
| WACC | 6.12% |