As of 2024-12-12, the Intrinsic Value of Bufab AB (publ) (BUFAB.ST) is
303.78 SEK. This BUFAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 449.20 SEK, the upside of Bufab AB (publ) is
-32.40%.
The range of the Intrinsic Value is 165.19 - 867.85 SEK
303.78 SEK
Intrinsic Value
BUFAB.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
165.19 - 867.85 |
303.78 |
-32.4% |
| DCF (Growth 10y) |
248.36 - 1,149.92 |
427.30 |
-4.9% |
| DCF (EBITDA 5y) |
90.93 - 260.53 |
148.94 |
-66.8% |
| DCF (EBITDA 10y) |
160.89 - 384.99 |
237.46 |
-47.1% |
| Fair Value |
240.36 - 240.36 |
240.36 |
-46.49% |
| P/E |
246.85 - 332.02 |
295.14 |
-34.3% |
| EV/EBITDA |
59.17 - 283.09 |
155.40 |
-65.4% |
| EPV |
252.87 - 465.73 |
359.30 |
-20.0% |
| DDM - Stable |
118.04 - 628.27 |
373.15 |
-16.9% |
| DDM - Multi |
205.43 - 809.85 |
323.23 |
-28.0% |
BUFAB.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
17,019.20 |
| Beta |
0.94 |
| Outstanding shares (mil) |
37.89 |
| Enterprise Value (mil) |
20,255.20 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.50% |
| Cost of Debt |
5.00% |
| WACC |
6.03% |