As of 2025-11-13, the Intrinsic Value of Dedicare AB (publ) (DEDI.ST) is 33.04 SEK. This DEDI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.30 SEK, the upside of Dedicare AB (publ) is -25.40%.
The range of the Intrinsic Value is 25.02 - 61.01 SEK
Based on its market price of 44.30 SEK and our intrinsic valuation, Dedicare AB (publ) (DEDI.ST) is overvalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.02 - 61.01 | 33.04 | -25.4% |
| DCF (Growth 10y) | 64.48 - 202.06 | 95.09 | 114.7% |
| DCF (EBITDA 5y) | 45.51 - 78.59 | 60.61 | 36.8% |
| DCF (EBITDA 10y) | 59.79 - 105.54 | 79.71 | 79.9% |
| Fair Value | 101.43 - 101.43 | 101.43 | 128.96% |
| P/E | 67.54 - 119.09 | 87.30 | 97.1% |
| EV/EBITDA | 40.20 - 67.96 | 53.79 | 21.4% |
| EPV | 704.01 - 1,100.74 | 902.37 | 1937.0% |
| DDM - Stable | 40.38 - 177.96 | 109.17 | 146.4% |
| DDM - Multi | 91.79 - 299.88 | 138.87 | 213.5% |
| Market Cap (mil) | 434.19 |
| Beta | 0.27 |
| Outstanding shares (mil) | 9.80 |
| Enterprise Value (mil) | 369.79 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.57% |
| Cost of Debt | 4.25% |
| WACC | 6.30% |