As of 2024-12-14, the Intrinsic Value of CellaVision AB (CEVI.ST) is
302.65 SEK. This CEVI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 225.00 SEK, the upside of CellaVision AB is
34.50%.
The range of the Intrinsic Value is 170.44 - 1,967.54 SEK
302.65 SEK
Intrinsic Value
CEVI.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
170.44 - 1,967.54 |
302.65 |
34.5% |
| DCF (Growth 10y) |
199.28 - 2,143.50 |
342.87 |
52.4% |
| DCF (EBITDA 5y) |
136.81 - 254.91 |
193.09 |
-14.2% |
| DCF (EBITDA 10y) |
167.53 - 307.61 |
232.27 |
3.2% |
| Fair Value |
58.76 - 58.76 |
58.76 |
-73.88% |
| P/E |
175.46 - 219.31 |
205.34 |
-8.7% |
| EV/EBITDA |
88.55 - 217.95 |
153.63 |
-31.7% |
| EPV |
93.37 - 124.29 |
108.83 |
-51.6% |
| DDM - Stable |
115.30 - 1,795.20 |
955.25 |
324.6% |
| DDM - Multi |
157.45 - 1,828.24 |
284.99 |
26.7% |
CEVI.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,366.59 |
| Beta |
1.04 |
| Outstanding shares (mil) |
23.85 |
| Enterprise Value (mil) |
5,264.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.07% |
| Cost of Debt |
4.25% |
| WACC |
5.05% |