As of 2024-12-14, the Intrinsic Value of Camurus AB (CAMX.ST) is
607.54 SEK. This CAMX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 550.50 SEK, the upside of Camurus AB is
10.40%.
The range of the Intrinsic Value is 365.97 - 2,636.43 SEK
607.54 SEK
Intrinsic Value
CAMX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
365.97 - 2,636.43 |
607.54 |
10.4% |
| DCF (Growth 10y) |
1,129.80 - 9,220.77 |
1,991.55 |
261.8% |
| DCF (EBITDA 5y) |
250.21 - 360.22 |
297.15 |
-46.0% |
| DCF (EBITDA 10y) |
678.77 - 1,068.50 |
841.71 |
52.9% |
| Fair Value |
113.16 - 113.16 |
113.16 |
-79.44% |
| P/E |
43.91 - 153.27 |
89.74 |
-83.7% |
| EV/EBITDA |
72.64 - 152.11 |
98.25 |
-82.2% |
| EPV |
76.23 - 90.88 |
83.56 |
-84.8% |
| DDM - Stable |
61.80 - 666.82 |
364.31 |
-33.8% |
| DDM - Multi |
435.02 - 3,671.48 |
779.72 |
41.6% |
CAMX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,374.90 |
| Beta |
1.31 |
| Outstanding shares (mil) |
58.81 |
| Enterprise Value (mil) |
29,641.97 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.37% |
| Cost of Debt |
4.76% |
| WACC |
6.37% |