As of 2024-12-12, the Intrinsic Value of Clemondo Group AB (publ) (CLEM.ST) is 1.90 SEK. This CLEM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.71 SEK, the upside of Clemondo Group AB (publ) is 167.70%.

The range of the Intrinsic Value is 1.46 - 2.71 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	1.46 - 2.71	1.90	167.7%
DCF (Growth 10y)	1.65 - 3.00	2.13	200.2%
DCF (EBITDA 5y)	1.17 - 1.52	1.38	94.3%
DCF (EBITDA 10y)	1.41 - 1.91	1.67	136.1%
Fair Value	1.20 - 1.20	1.20	69.38%
P/E	0.67 - 1.39	0.97	36.7%
EV/EBITDA	1.00 - 2.04	1.50	112.1%
EPV	4.77 - 7.42	6.09	760.8%
DDM - Stable	0.33 - 0.76	0.55	-22.7%
DDM - Multi	0.61 - 1.17	0.81	14.6%