As of 2024-12-13, the Intrinsic Value of Boozt AB (BOOZT.ST) is
310.97 SEK. This BOOZT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 125.70 SEK, the upside of Boozt AB is
147.40%.
The range of the Intrinsic Value is 169.70 - 2,181.43 SEK
310.97 SEK
Intrinsic Value
BOOZT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
169.70 - 2,181.43 |
310.97 |
147.4% |
| DCF (Growth 10y) |
293.25 - 3,633.01 |
528.63 |
320.5% |
| DCF (EBITDA 5y) |
62.95 - 129.10 |
89.83 |
-28.5% |
| DCF (EBITDA 10y) |
120.99 - 218.86 |
160.02 |
27.3% |
| Fair Value |
83.63 - 83.63 |
83.63 |
-33.47% |
| P/E |
20.81 - 57.91 |
39.79 |
-68.3% |
| EV/EBITDA |
16.00 - 117.59 |
66.20 |
-47.3% |
| EPV |
365.74 - 537.33 |
451.53 |
259.2% |
| DDM - Stable |
50.22 - 649.29 |
349.75 |
178.2% |
| DDM - Multi |
186.29 - 1,875.29 |
339.10 |
169.8% |
BOOZT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,195.24 |
| Beta |
0.94 |
| Outstanding shares (mil) |
65.20 |
| Enterprise Value (mil) |
8,480.24 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.56% |
| Cost of Debt |
4.25% |
| WACC |
5.33% |