CIRCHE.ST Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of CirChem AB (CIRCHE.ST) is
824.41 SEK. This CIRCHE.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 3.91 SEK, the upside of CirChem AB is
20,984.80%.
The range of the Intrinsic Value is 316.04 - 4,873.24 SEK
824.41 SEK
Intrinsic Value
CIRCHE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(203,134.15) - (15,089.92) |
(27,806.19) |
-711255.8% |
| DCF (Growth 10y) |
(202,550.41) - (2,907,644.05) |
(385,396.21) |
-9856780.7% |
| DCF (EBITDA 5y) |
316.04 - 4,873.24 |
824.41 |
20984.8% |
| DCF (EBITDA 10y) |
12,814.16 - 110,649.57 |
23,996.79 |
613628.8% |
| Fair Value |
-1.88 - -1.88 |
-1.88 |
-148.10% |
| P/E |
(4.14) - (4.33) |
(4.29) |
-209.7% |
| EV/EBITDA |
(2.51) - 278.01 |
43.42 |
1010.4% |
| EPV |
(46.36) - (62.52) |
(54.44) |
-1492.4% |
| DDM - Stable |
(6.02) - (85.23) |
(45.63) |
-1266.9% |
| DDM - Multi |
(245.83) - (2,701.31) |
(450.52) |
-11622.2% |
CIRCHE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
121.87 |
| Beta |
0.54 |
| Outstanding shares (mil) |
31.17 |
| Enterprise Value (mil) |
114.96 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.38% |
| Cost of Debt |
5.00% |
| WACC |
6.22% |