As of 2025-11-18, the Intrinsic Value of Botnia Exploration Holding AB (publ) (BOTX.ST) is 33.68 SEK. This BOTX.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 11.05 SEK, the upside of Botnia Exploration Holding AB (publ) is 204.80%.
The range of the Intrinsic Value is 29.32 - 40.71 SEK
Based on its market price of 11.05 SEK and our intrinsic valuation, Botnia Exploration Holding AB (publ) (BOTX.ST) is undervalued by 204.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,216.70) - (98.45) | (172.49) | -1661.0% |
| DCF (Growth 10y) | (57.24) - (542.74) | (89.62) | -911.1% |
| DCF (EBITDA 5y) | 29.32 - 40.71 | 33.68 | 204.8% |
| DCF (EBITDA 10y) | 30.57 - 48.91 | 37.82 | 242.3% |
| Fair Value | 34.00 - 34.00 | 34.00 | 207.69% |
| P/E | 10.69 - 14.88 | 11.02 | -0.3% |
| EV/EBITDA | 7.18 - 11.20 | 9.28 | -16.1% |
| EPV | 69.45 - 94.52 | 81.98 | 641.9% |
| DDM - Stable | 26.87 - 480.57 | 253.71 | 2196.1% |
| DDM - Multi | (3.38) - (47.30) | (6.33) | -157.3% |
| Market Cap (mil) | 450.95 |
| Beta | 0.29 |
| Outstanding shares (mil) | 40.81 |
| Enterprise Value (mil) | 448.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.67% |
| Cost of Debt | 5.00% |
| WACC | 5.66% |