As of 2024-12-12, the Intrinsic Value of Coor Service Management Holding AB (COOR.ST) is 49.70 SEK. This COOR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.68 SEK, the upside of Coor Service Management Holding AB is 43.30%.

The range of the Intrinsic Value is 34.40 - 76.83 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	34.40 - 76.83	49.70	43.3%
DCF (Growth 10y)	41.81 - 86.18	57.87	66.9%
DCF (EBITDA 5y)	1.28 - 18.97	10.14	-70.8%
DCF (EBITDA 10y)	12.64 - 32.11	22.10	-36.3%
Fair Value	26.98 - 26.98	26.98	-22.21%
P/E	14.17 - 22.05	18.97	-45.3%
EV/EBITDA	(10.78) - 13.04	3.03	-91.3%
EPV	92.10 - 130.77	111.44	221.3%
DDM - Stable	19.08 - 44.77	31.93	-7.9%
DDM - Multi	32.79 - 52.38	39.76	14.7%