As of 2024-12-15, the Intrinsic Value of Cibus Nordic Real Estate AB (publ) (CIBUS.ST) is
243.96 SEK. This CIBUS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 169.25 SEK, the upside of Cibus Nordic Real Estate AB (publ) is
44.10%.
The range of the Intrinsic Value is 153.41 - 405.33 SEK
243.96 SEK
Intrinsic Value
CIBUS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
153.41 - 405.33 |
243.96 |
44.1% |
| DCF (Growth 10y) |
194.33 - 457.09 |
289.15 |
70.8% |
| DCF (EBITDA 5y) |
286.35 - 393.68 |
326.20 |
92.7% |
| DCF (EBITDA 10y) |
306.36 - 446.39 |
361.56 |
113.6% |
| Fair Value |
-199.50 - -199.50 |
-199.50 |
-217.87% |
| P/E |
(107.98) - (85.55) |
(96.77) |
-157.2% |
| EV/EBITDA |
292.28 - 399.04 |
345.73 |
104.3% |
| EPV |
52.58 - 150.74 |
101.66 |
-39.9% |
| DDM - Stable |
(71.71) - (144.70) |
(108.21) |
-163.9% |
| DDM - Multi |
(40.60) - (64.79) |
(50.01) |
-129.5% |
CIBUS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,689.56 |
| Beta |
0.27 |
| Outstanding shares (mil) |
57.25 |
| Enterprise Value (mil) |
20,756.36 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.14% |
| Cost of Debt |
5.06% |
| WACC |
5.57% |