As of 2024-12-14, the Intrinsic Value of Bjorn Borg AB (BORG.ST) is
71.77 SEK. This BORG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.95 SEK, the upside of Bjorn Borg AB is
38.10%.
The range of the Intrinsic Value is 57.15 - 96.43 SEK
71.77 SEK
Intrinsic Value
BORG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.15 - 96.43 |
71.77 |
38.1% |
| DCF (Growth 10y) |
72.88 - 120.18 |
90.54 |
74.3% |
| DCF (EBITDA 5y) |
30.77 - 50.39 |
38.52 |
-25.8% |
| DCF (EBITDA 10y) |
46.73 - 71.23 |
56.42 |
8.6% |
| Fair Value |
74.29 - 74.29 |
74.29 |
43.00% |
| P/E |
19.97 - 47.47 |
31.22 |
-39.9% |
| EV/EBITDA |
21.80 - 45.39 |
33.35 |
-35.8% |
| EPV |
94.81 - 126.65 |
110.73 |
113.2% |
| DDM - Stable |
33.51 - 72.76 |
53.14 |
2.3% |
| DDM - Multi |
60.79 - 98.05 |
74.66 |
43.7% |
BORG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,306.46 |
| Beta |
0.40 |
| Outstanding shares (mil) |
25.15 |
| Enterprise Value (mil) |
1,402.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.44% |
| Cost of Debt |
4.25% |
| WACC |
5.37% |