As of 2025-11-09, the Intrinsic Value of Cavotec SA (CCC.ST) is 16.07 SEK. This CCC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.50 SEK, the upside of Cavotec SA is 3.70%.
The range of the Intrinsic Value is 10.07 - 38.26 SEK
Based on its market price of 15.50 SEK and our intrinsic valuation, Cavotec SA (CCC.ST) is undervalued by 3.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.07 - 38.26 | 16.07 | 3.7% |
| DCF (Growth 10y) | 12.03 - 42.49 | 18.56 | 19.8% |
| DCF (EBITDA 5y) | 7.99 - 11.17 | 8.89 | -42.6% |
| DCF (EBITDA 10y) | 9.31 - 13.37 | 10.67 | -31.2% |
| Fair Value | 8.74 - 8.74 | 8.74 | -43.58% |
| P/E | 5.35 - 15.01 | 9.51 | -38.7% |
| EV/EBITDA | 8.27 - 12.35 | 9.24 | -40.4% |
| EPV | 11.59 - 17.25 | 14.42 | -7.0% |
| DDM - Stable | 3.29 - 13.88 | 8.59 | -44.6% |
| DDM - Multi | 7.10 - 24.02 | 11.04 | -28.8% |
| Market Cap (mil) | 1,650.29 |
| Beta | -0.77 |
| Outstanding shares (mil) | 106.47 |
| Enterprise Value (mil) | 1,774.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.36% |
| Cost of Debt | 4.56% |
| WACC | 7.65% |