As of 2024-12-15, the Intrinsic Value of Dala Energi AB (publ) (DE.ST) is
113.52 SEK. This DE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 99.60 SEK, the upside of Dala Energi AB (publ) is
14.00%.
The range of the Intrinsic Value is 69.44 - 349.80 SEK
113.52 SEK
Intrinsic Value
DE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
69.44 - 349.80 |
113.52 |
14.0% |
| DCF (Growth 10y) |
87.36 - 409.08 |
138.06 |
38.6% |
| DCF (EBITDA 5y) |
284.93 - 293.00 |
288.93 |
190.1% |
| DCF (EBITDA 10y) |
298.20 - 315.97 |
306.94 |
208.2% |
| Fair Value |
78.34 - 78.34 |
78.34 |
-21.34% |
| P/E |
99.47 - 99.65 |
99.56 |
-0.0% |
| EV/EBITDA |
99.45 - 99.80 |
99.62 |
0.0% |
| EPV |
105.94 - 119.70 |
112.82 |
13.3% |
| DDM - Stable |
63.42 - 395.24 |
229.33 |
130.3% |
| DDM - Multi |
92.30 - 436.06 |
151.11 |
51.7% |
DE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,467.26 |
| Beta |
-0.87 |
| Outstanding shares (mil) |
24.77 |
| Enterprise Value (mil) |
2,467.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.59% |
| Cost of Debt |
5.00% |
| WACC |
5.44% |