As of 2025-11-14, the Intrinsic Value of Bulten AB (BULTEN.ST) is 69.67 SEK. This BULTEN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.75 SEK, the upside of Bulten AB is 42.90%.
The range of the Intrinsic Value is 13.43 - 1,577.85 SEK
Based on its market price of 48.75 SEK and our intrinsic valuation, Bulten AB (BULTEN.ST) is undervalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.43 - 1,577.85 | 69.67 | 42.9% |
| DCF (Growth 10y) | 35.33 - 2,236.19 | 114.32 | 134.5% |
| DCF (EBITDA 5y) | 24.99 - 94.26 | 45.70 | -6.3% |
| DCF (EBITDA 10y) | 38.38 - 143.44 | 70.59 | 44.8% |
| Fair Value | -7.13 - -7.13 | -7.13 | -114.62% |
| P/E | (3.25) - 130.93 | 53.17 | 9.1% |
| EV/EBITDA | (37.65) - 79.81 | 13.44 | -72.4% |
| EPV | 44.42 - 184.15 | 114.28 | 134.4% |
| DDM - Stable | (2.70) - (11.56) | (7.13) | -114.6% |
| DDM - Multi | 72.91 - 254.96 | 114.84 | 135.6% |
| Market Cap (mil) | 1,025.70 |
| Beta | 0.56 |
| Outstanding shares (mil) | 21.04 |
| Enterprise Value (mil) | 2,222.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.87% |
| Cost of Debt | 9.17% |
| WACC | 6.54% |