As of 2025-09-18, the Intrinsic Value of Camurus AB (CAMX.ST) is 616.84 SEK. This CAMX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 694.00 SEK, the upside of Camurus AB is -11.10%.
The range of the Intrinsic Value is 357.96 - 5,191.81 SEK
Based on its market price of 694.00 SEK and our intrinsic valuation, Camurus AB (CAMX.ST) is overvalued by 11.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 357.96 - 5,191.81 | 616.84 | -11.1% |
| DCF (Growth 10y) | 800.58 - 12,892.03 | 1,449.55 | 108.9% |
| DCF (EBITDA 5y) | 209.71 - 405.48 | 268.31 | -61.3% |
| DCF (EBITDA 10y) | 417.22 - 839.91 | 545.03 | -21.5% |
| Fair Value | 301.03 - 301.03 | 301.03 | -56.62% |
| P/E | 168.60 - 311.38 | 218.66 | -68.5% |
| EV/EBITDA | 121.96 - 225.21 | 143.14 | -79.4% |
| EPV | 124.57 - 157.21 | 140.89 | -79.7% |
| DDM - Stable | 190.55 - 4,324.36 | 2,257.46 | 225.3% |
| DDM - Multi | 474.05 - 8,418.43 | 900.12 | 29.7% |
| Market Cap (mil) | 41,404.04 |
| Beta | 0.30 |
| Outstanding shares (mil) | 59.66 |
| Enterprise Value (mil) | 38,160.42 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.82% |
| Cost of Debt | 4.60% |
| WACC | 5.82% |