As of 2024-12-13, the Intrinsic Value of Dedicare AB (publ) (DEDI.ST) is
200.54 SEK. This DEDI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.80 SEK, the upside of Dedicare AB (publ) is
247.00%.
The range of the Intrinsic Value is 146.98 - 329.37 SEK
200.54 SEK
Intrinsic Value
DEDI.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
146.98 - 329.37 |
200.54 |
247.0% |
| DCF (Growth 10y) |
178.45 - 402.68 |
244.45 |
322.9% |
| DCF (EBITDA 5y) |
134.51 - 192.29 |
171.34 |
196.4% |
| DCF (EBITDA 10y) |
164.25 - 249.30 |
211.14 |
265.3% |
| Fair Value |
174.48 - 174.48 |
174.48 |
201.86% |
| P/E |
99.24 - 247.65 |
169.63 |
193.5% |
| EV/EBITDA |
83.40 - 139.75 |
109.16 |
88.9% |
| EPV |
657.84 - 1,210.47 |
934.15 |
1516.2% |
| DDM - Stable |
56.29 - 176.50 |
116.40 |
101.4% |
| DDM - Multi |
142.54 - 332.34 |
197.79 |
242.2% |
DEDI.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
549.93 |
| Beta |
-0.59 |
| Outstanding shares (mil) |
9.51 |
| Enterprise Value (mil) |
454.73 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.62% |
| Cost of Debt |
4.77% |
| WACC |
6.22% |