As of 2025-11-13, the Intrinsic Value of Bravida Holding AB (BRAV.ST) is 111.87 SEK. This BRAV.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.20 SEK, the upside of Bravida Holding AB is 39.50%.
The range of the Intrinsic Value is 66.59 - 291.89 SEK
Based on its market price of 80.20 SEK and our intrinsic valuation, Bravida Holding AB (BRAV.ST) is undervalued by 39.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.59 - 291.89 | 111.87 | 39.5% |
| DCF (Growth 10y) | 80.92 - 320.85 | 129.46 | 61.4% |
| DCF (EBITDA 5y) | 32.31 - 47.52 | 38.94 | -51.5% |
| DCF (EBITDA 10y) | 46.37 - 66.02 | 54.91 | -31.5% |
| Fair Value | 28.33 - 28.33 | 28.33 | -64.68% |
| P/E | 77.94 - 110.36 | 89.90 | 12.1% |
| EV/EBITDA | 36.65 - 84.86 | 57.41 | -28.4% |
| EPV | 92.61 - 135.81 | 114.21 | 42.4% |
| DDM - Stable | 63.30 - 281.53 | 172.42 | 115.0% |
| DDM - Multi | 75.63 - 245.14 | 113.71 | 41.8% |
| Market Cap (mil) | 16,407.32 |
| Beta | 0.67 |
| Outstanding shares (mil) | 204.58 |
| Enterprise Value (mil) | 19,877.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.25% |
| WACC | 6.44% |