As of 2024-12-15, the Intrinsic Value of Bravida Holding AB (BRAV.ST) is 104.61 SEK. This BRAV.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.20 SEK, the upside of Bravida Holding AB is 27.30%.

The range of the Intrinsic Value is 78.52 - 153.89 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	78.52 - 153.89	104.61	27.3%
DCF (Growth 10y)	90.32 - 171.90	118.65	44.3%
DCF (EBITDA 5y)	41.25 - 66.67	52.82	-35.7%
DCF (EBITDA 10y)	58.67 - 89.39	72.27	-12.1%
Fair Value	28.83 - 28.83	28.83	-64.92%
P/E	66.02 - 106.93	89.60	9.0%
EV/EBITDA	33.60 - 94.53	57.14	-30.5%
EPV	95.60 - 142.99	119.29	45.1%
DDM - Stable	46.75 - 113.84	80.29	-2.3%
DDM - Multi	74.48 - 137.28	96.19	17.0%