As of 2024-12-15, the Intrinsic Value of CombinedX AB (publ) (CX.ST) is
66.93 SEK. This CX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.10 SEK, the upside of CombinedX AB (publ) is
108.50%.
The range of the Intrinsic Value is 50.28 - 101.02 SEK
66.93 SEK
Intrinsic Value
CX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.28 - 101.02 |
66.93 |
108.5% |
| DCF (Growth 10y) |
59.76 - 118.19 |
79.00 |
146.1% |
| DCF (EBITDA 5y) |
54.93 - 86.13 |
68.56 |
113.6% |
| DCF (EBITDA 10y) |
63.06 - 101.68 |
79.42 |
147.4% |
| Fair Value |
19.37 - 19.37 |
19.37 |
-39.66% |
| P/E |
54.54 - 99.54 |
65.88 |
105.2% |
| EV/EBITDA |
(43.08) - 74.47 |
3.13 |
-90.2% |
| EPV |
165.32 - 265.67 |
215.49 |
571.3% |
| DDM - Stable |
34.05 - 93.20 |
63.63 |
98.2% |
| DDM - Multi |
54.30 - 112.32 |
72.86 |
127.0% |
CX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
584.22 |
| Beta |
0.13 |
| Outstanding shares (mil) |
18.20 |
| Enterprise Value (mil) |
591.12 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.35% |
| Cost of Debt |
5.00% |
| WACC |
6.04% |