As of 2025-11-18, the Intrinsic Value of ByggPartner i Dalarna Holding AB (publ) (BYGGP.ST) is 23.05 SEK. This BYGGP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.10 SEK, the upside of ByggPartner i Dalarna Holding AB (publ) is -37.90%.
The range of the Intrinsic Value is 15.23 - 43.98 SEK
Based on its market price of 37.10 SEK and our intrinsic valuation, ByggPartner i Dalarna Holding AB (publ) (BYGGP.ST) is overvalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.23 - 43.98 | 23.05 | -37.9% |
| DCF (Growth 10y) | 19.06 - 49.88 | 27.50 | -25.9% |
| DCF (EBITDA 5y) | 12.03 - 16.99 | 13.70 | -63.1% |
| DCF (EBITDA 10y) | 16.48 - 23.14 | 18.88 | -49.1% |
| Fair Value | 9.01 - 9.01 | 9.01 | -75.71% |
| P/E | 11.09 - 21.38 | 14.67 | -60.5% |
| EV/EBITDA | 9.48 - 15.80 | 11.99 | -67.7% |
| EPV | (25.86) - (32.50) | (29.18) | -178.6% |
| DDM - Stable | 20.60 - 70.66 | 45.63 | 23.0% |
| DDM - Multi | 18.97 - 49.15 | 27.21 | -26.7% |
| Market Cap (mil) | 1,682.11 |
| Beta | 0.37 |
| Outstanding shares (mil) | 45.34 |
| Enterprise Value (mil) | 1,900.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.21% |
| Cost of Debt | 5.00% |
| WACC | 5.97% |