As of 2024-12-11, the Intrinsic Value of Diadrom Holding AB (DIAH.ST) is 13.21 SEK. This DIAH.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.38 SEK, the upside of Diadrom Holding AB is 78.90%.

The range of the Intrinsic Value is 11.24 - 16.17 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	11.24 - 16.17	13.21	78.9%
DCF (Growth 10y)	13.07 - 18.46	15.22	106.2%
DCF (EBITDA 5y)	4.75 - 7.27	5.93	-19.6%
DCF (EBITDA 10y)	7.39 - 10.04	8.61	16.6%
Fair Value	-3.19 - -3.19	-3.19	-143.26%
P/E	(1.44) - 10.33	3.62	-51.0%
EV/EBITDA	0.72 - 8.64	4.59	-37.8%
EPV	36.09 - 45.18	40.63	450.6%
DDM - Stable	(0.81) - (1.66)	(1.24)	-116.8%
DDM - Multi	5.96 - 9.81	7.45	0.9%