As of 2024-12-15, the Intrinsic Value of ByggPartner i Dalarna Holding AB (publ) (BYGGP.ST) is
109.49 SEK. This BYGGP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.90 SEK, the upside of ByggPartner i Dalarna Holding AB (publ) is
634.80%.
The range of the Intrinsic Value is 68.35 - 255.26 SEK
109.49 SEK
Intrinsic Value
BYGGP.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.35 - 255.26 |
109.49 |
634.8% |
| DCF (Growth 10y) |
179.41 - 616.66 |
275.88 |
1751.6% |
| DCF (EBITDA 5y) |
16.18 - 20.48 |
18.51 |
24.2% |
| DCF (EBITDA 10y) |
59.05 - 70.25 |
64.86 |
335.3% |
| Fair Value |
5.13 - 5.13 |
5.13 |
-65.56% |
| P/E |
7.96 - 10.53 |
9.01 |
-39.6% |
| EV/EBITDA |
(1.36) - 0.38 |
(0.59) |
-103.9% |
| EPV |
(18.65) - (21.95) |
(20.30) |
-236.2% |
| DDM - Stable |
15.41 - 74.17 |
44.79 |
200.6% |
| DDM - Multi |
78.10 - 289.80 |
122.77 |
724.0% |
BYGGP.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
675.57 |
| Beta |
0.01 |
| Outstanding shares (mil) |
45.34 |
| Enterprise Value (mil) |
902.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
4.95% |
| Cost of Debt |
5.00% |
| WACC |
4.69% |