As of 2026-03-13, the Intrinsic Value of Cary Group Holding AB (CARY.ST) is 25.46 SEK. This CARY.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.05 SEK, the upside of Cary Group Holding AB is -66.50%.
The range of the Intrinsic Value is 10.94 - 66.11 SEK
Based on its market price of 76.05 SEK and our intrinsic valuation, Cary Group Holding AB (CARY.ST) is overvalued by 66.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.94 - 66.11 | 25.46 | -66.5% |
| DCF (Growth 10y) | 17.77 - 77.32 | 33.55 | -55.9% |
| DCF (EBITDA 5y) | 38.70 - 43.04 | 40.82 | -46.3% |
| DCF (EBITDA 10y) | 42.05 - 51.44 | 46.56 | -38.8% |
| Fair Value | 14.08 - 14.08 | 14.08 | -81.48% |
| P/E | 76.04 - 76.08 | 76.06 | 0.0% |
| EV/EBITDA | 75.99 - 76.15 | 76.07 | 0.0% |
| EPV | 28.54 - 41.13 | 34.83 | -54.2% |
| DDM - Stable | 8.28 - 27.46 | 17.87 | -76.5% |
| DDM - Multi | 12.47 - 32.15 | 17.97 | -76.4% |
| Market Cap (mil) | 10,027.12 |
| Beta | 0.97 |
| Outstanding shares (mil) | 131.85 |
| Enterprise Value (mil) | 13,035.12 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.51% |
| Cost of Debt | 5.00% |
| WACC | 7.94% |