As of 2025-05-30, the Intrinsic Value of Bjorn Borg AB (BORG.ST) is 73.15 SEK. This BORG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.10 SEK, the upside of Bjorn Borg AB is 25.90%.
The range of the Intrinsic Value is 57.21 - 102.25 SEK
Based on its market price of 58.10 SEK and our intrinsic valuation, Bjorn Borg AB (BORG.ST) is undervalued by 25.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.21 - 102.25 | 73.15 | 25.9% |
| DCF (Growth 10y) | 67.92 - 118.67 | 85.95 | 47.9% |
| DCF (EBITDA 5y) | 30.87 - 50.78 | 37.59 | -35.3% |
| DCF (EBITDA 10y) | 43.48 - 67.14 | 51.66 | -11.1% |
| Fair Value | 72.23 - 72.23 | 72.23 | 24.33% |
| P/E | 24.79 - 48.66 | 35.22 | -39.4% |
| EV/EBITDA | 22.83 - 53.01 | 36.92 | -36.4% |
| EPV | 133.62 - 180.57 | 157.09 | 170.4% |
| DDM - Stable | 34.75 - 80.95 | 57.85 | -0.4% |
| DDM - Multi | 53.27 - 91.41 | 66.86 | 15.1% |
| Market Cap (mil) | 1,461.22 |
| Beta | 0.59 |
| Outstanding shares (mil) | 25.15 |
| Enterprise Value (mil) | 1,511.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.52% |
| Cost of Debt | 5.10% |
| WACC | 5.46% |