As of 2024-12-11, the Intrinsic Value of Cedergrenska AB (CEDER.ST) is
44.38 SEK. This CEDER.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.60 SEK, the upside of Cedergrenska AB is
60.80%.
The range of the Intrinsic Value is 36.88 - 56.51 SEK
44.38 SEK
Intrinsic Value
CEDER.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.88 - 56.51 |
44.38 |
60.8% |
| DCF (Growth 10y) |
49.11 - 75.22 |
59.12 |
114.2% |
| DCF (EBITDA 5y) |
24.53 - 27.65 |
25.84 |
-6.4% |
| DCF (EBITDA 10y) |
36.63 - 42.73 |
39.29 |
42.4% |
| Fair Value |
2.83 - 2.83 |
2.83 |
-89.75% |
| P/E |
5.31 - 15.34 |
9.02 |
-67.3% |
| EV/EBITDA |
26.33 - 29.54 |
27.71 |
0.4% |
| EPV |
235.80 - 306.18 |
270.99 |
881.8% |
| DDM - Stable |
5.75 - 12.09 |
8.92 |
-67.7% |
| DDM - Multi |
24.47 - 38.65 |
29.86 |
8.2% |
CEDER.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
320.14 |
| Beta |
0.37 |
| Outstanding shares (mil) |
11.60 |
| Enterprise Value (mil) |
283.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.05% |
| Cost of Debt |
5.00% |
| WACC |
5.90% |