As of 2024-12-12, the Intrinsic Value of CAG Group AB (CAG.ST) is
157.90 SEK. This CAG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.00 SEK, the upside of CAG Group AB is
43.50%.
The range of the Intrinsic Value is 128.68 - 206.79 SEK
157.90 SEK
Intrinsic Value
CAG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
128.68 - 206.79 |
157.90 |
43.5% |
| DCF (Growth 10y) |
142.94 - 223.29 |
173.12 |
57.4% |
| DCF (EBITDA 5y) |
80.31 - 102.76 |
96.89 |
-11.9% |
| DCF (EBITDA 10y) |
102.35 - 129.04 |
119.78 |
8.9% |
| Fair Value |
115.36 - 115.36 |
115.36 |
4.88% |
| P/E |
96.23 - 122.01 |
107.34 |
-2.4% |
| EV/EBITDA |
75.70 - 162.29 |
112.19 |
2.0% |
| EPV |
298.40 - 398.80 |
348.60 |
216.9% |
| DDM - Stable |
71.41 - 152.66 |
112.03 |
1.8% |
| DDM - Multi |
101.50 - 165.46 |
125.53 |
14.1% |
CAG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
788.44 |
| Beta |
0.05 |
| Outstanding shares (mil) |
7.17 |
| Enterprise Value (mil) |
765.69 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.14% |
| Cost of Debt |
4.55% |
| WACC |
5.86% |