As of 2025-11-18, the Intrinsic Value of Bufab AB (publ) (BUFAB.ST) is 86.17 SEK. This BUFAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.74 SEK, the upside of Bufab AB (publ) is -11.80%.
The range of the Intrinsic Value is 46.11 - 325.40 SEK
Based on its market price of 97.74 SEK and our intrinsic valuation, Bufab AB (publ) (BUFAB.ST) is overvalued by 11.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.11 - 325.40 | 86.17 | -11.8% |
| DCF (Growth 10y) | 73.11 - 458.50 | 128.61 | 31.6% |
| DCF (EBITDA 5y) | 19.95 - 34.74 | 23.80 | -75.7% |
| DCF (EBITDA 10y) | 35.22 - 55.64 | 41.28 | -57.8% |
| Fair Value | 58.41 - 58.41 | 58.41 | -40.24% |
| P/E | 45.45 - 79.70 | 60.78 | -37.8% |
| EV/EBITDA | 11.29 - 34.53 | 19.87 | -79.7% |
| EPV | 67.05 - 99.19 | 83.12 | -15.0% |
| DDM - Stable | 41.54 - 288.97 | 165.25 | 69.1% |
| DDM - Multi | 54.82 - 286.80 | 91.04 | -6.9% |
| Market Cap (mil) | 18,624.36 |
| Beta | 1.21 |
| Outstanding shares (mil) | 190.55 |
| Enterprise Value (mil) | 21,552.36 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.06% |
| Cost of Debt | 5.00% |
| WACC | 5.71% |