As of 2024-12-15, the Intrinsic Value of Cavotec SA (CCC.ST) is 9.77 SEK. This CCC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.30 SEK, the upside of Cavotec SA is -43.50%.

The range of the Intrinsic Value is 6.39 - 17.64 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	6.39 - 17.64	9.77	-43.5%
DCF (Growth 10y)	6.67 - 16.77	9.72	-43.8%
DCF (EBITDA 5y)	4.64 - 5.81	5.10	-70.5%
DCF (EBITDA 10y)	5.73 - 7.56	6.50	-62.4%
Fair Value	1.97 - 1.97	1.97	-88.61%
P/E	4.34 - 5.99	4.63	-73.2%
EV/EBITDA	5.39 - 9.75	7.48	-56.8%
EPV	9.57 - 13.49	11.53	-33.3%
DDM - Stable	3.32 - 9.44	6.38	-63.1%
DDM - Multi	3.24 - 7.26	4.49	-74.0%