As of 2024-12-15, the Intrinsic Value of Concentric AB (COIC.ST) is
187.52 SEK. This COIC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 230.00 SEK, the upside of Concentric AB is
-18.50%.
The range of the Intrinsic Value is 122.76 - 394.37 SEK
187.52 SEK
Intrinsic Value
COIC.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
122.76 - 394.37 |
187.52 |
-18.5% |
| DCF (Growth 10y) |
134.58 - 397.28 |
197.84 |
-14.0% |
| DCF (EBITDA 5y) |
102.14 - 207.08 |
144.81 |
-37.0% |
| DCF (EBITDA 10y) |
115.85 - 222.22 |
157.87 |
-31.4% |
| Fair Value |
58.72 - 58.72 |
58.72 |
-74.47% |
| P/E |
116.95 - 218.77 |
171.09 |
-25.6% |
| EV/EBITDA |
69.89 - 192.66 |
116.87 |
-49.2% |
| EPV |
138.89 - 209.67 |
174.28 |
-24.2% |
| DDM - Stable |
67.50 - 268.98 |
168.24 |
-26.9% |
| DDM - Multi |
120.80 - 355.96 |
178.27 |
-22.5% |
COIC.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,809.00 |
| Beta |
1.47 |
| Outstanding shares (mil) |
38.30 |
| Enterprise Value (mil) |
9,365.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.10% |
| Cost of Debt |
5.00% |
| WACC |
7.64% |