As of 2025-05-14, the Intrinsic Value of Boozt AB (BOOZT.ST) is 109.03 SEK. This BOOZT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.35 SEK, the upside of Boozt AB is 19.40%.
The range of the Intrinsic Value is 69.69 - 333.59 SEK
Based on its market price of 91.35 SEK and our intrinsic valuation, Boozt AB (BOOZT.ST) is undervalued by 19.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.69 - 333.59 | 109.03 | 19.4% |
| DCF (Growth 10y) | 156.82 - 807.88 | 254.12 | 178.2% |
| DCF (EBITDA 5y) | 49.77 - 103.95 | 71.22 | -22.0% |
| DCF (EBITDA 10y) | 78.01 - 148.61 | 105.51 | 15.5% |
| Fair Value | 128.87 - 128.87 | 128.87 | 41.07% |
| P/E | 36.39 - 74.74 | 56.06 | -38.6% |
| EV/EBITDA | 30.74 - 109.34 | 66.50 | -27.2% |
| EPV | 92.68 - 119.41 | 106.05 | 16.1% |
| DDM - Stable | 74.31 - 431.00 | 252.66 | 176.6% |
| DDM - Multi | 116.45 - 527.62 | 191.09 | 109.2% |
| Market Cap (mil) | 6,078.43 |
| Beta | 0.90 |
| Outstanding shares (mil) | 66.54 |
| Enterprise Value (mil) | 5,782.43 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.47% |
| Cost of Debt | 4.25% |
| WACC | 6.06% |