As of 2025-05-15, the Intrinsic Value of Dios Fastigheter AB (DIOS.ST) is 126.67 SEK. This DIOS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.00 SEK, the upside of Dios Fastigheter AB is 91.90%.
The range of the Intrinsic Value is 74.67 - 222.01 SEK
Based on its market price of 66.00 SEK and our intrinsic valuation, Dios Fastigheter AB (DIOS.ST) is undervalued by 91.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.67 - 222.01 | 126.67 | 91.9% |
| DCF (Growth 10y) | 100.81 - 259.17 | 156.92 | 137.8% |
| DCF (EBITDA 5y) | 86.71 - 131.18 | 105.48 | 59.8% |
| DCF (EBITDA 10y) | 111.37 - 172.09 | 137.43 | 108.2% |
| Fair Value | 53.52 - 53.52 | 53.52 | -18.91% |
| P/E | 59.58 - 79.94 | 66.73 | 1.1% |
| EV/EBITDA | 65.15 - 96.27 | 83.07 | 25.9% |
| EPV | 24.33 - 83.08 | 53.70 | -18.6% |
| DDM - Stable | 40.08 - 80.58 | 60.33 | -8.6% |
| DDM - Multi | 49.52 - 79.15 | 61.06 | -7.5% |
| Market Cap (mil) | 9,358.14 |
| Beta | 0.35 |
| Outstanding shares (mil) | 141.79 |
| Enterprise Value (mil) | 26,039.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.06% |
| WACC | 5.25% |