As of 2024-12-11, the Intrinsic Value of Bure Equity AB (BURE.ST) is
1,873.30 SEK. This BURE.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 395.20 SEK, the upside of Bure Equity AB is
374.01%.
1,873.30 SEK
Intrinsic Value
BURE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,617.99) - (230.96) |
(419.12) |
-206.1% |
| DCF (Growth 10y) |
(234.00) - (2,385.28) |
(405.00) |
-202.5% |
| DCF (EBITDA 5y) |
(27.78) - (28.93) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(73.82) - (82.22) |
(1,234.50) |
-123450.0% |
| Fair Value |
1,873.30 - 1,873.30 |
1,873.30 |
374.01% |
| P/E |
565.83 - 847.49 |
686.74 |
73.8% |
| EV/EBITDA |
22.74 - 27.86 |
24.79 |
-93.7% |
| EPV |
29.72 - 38.17 |
33.94 |
-91.4% |
| DDM - Stable |
1,197.65 - 18,012.46 |
9,605.05 |
2330.4% |
| DDM - Multi |
837.09 - 9,905.83 |
1,551.22 |
292.5% |
BURE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29,219.76 |
| Beta |
1.16 |
| Outstanding shares (mil) |
73.94 |
| Enterprise Value (mil) |
28,329.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.73% |
| Cost of Debt |
5.00% |
| WACC |
6.73% |