As of 2024-12-15, the Intrinsic Value of Doro AB (DORO.ST) is
43.96 SEK. This DORO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.50 SEK, the upside of Doro AB is
35.30%.
The range of the Intrinsic Value is 30.20 - 117.92 SEK
43.96 SEK
Intrinsic Value
DORO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.20 - 117.92 |
43.96 |
35.3% |
| DCF (Growth 10y) |
33.24 - 124.34 |
47.66 |
46.6% |
| DCF (EBITDA 5y) |
31.37 - 46.55 |
37.33 |
14.9% |
| DCF (EBITDA 10y) |
32.86 - 50.00 |
39.50 |
21.6% |
| Fair Value |
51.16 - 51.16 |
51.16 |
57.42% |
| P/E |
30.68 - 41.45 |
34.53 |
6.2% |
| EV/EBITDA |
35.17 - 51.93 |
42.88 |
31.9% |
| EPV |
43.17 - 62.15 |
52.66 |
62.0% |
| DDM - Stable |
22.71 - 153.12 |
87.92 |
170.5% |
| DDM - Multi |
23.21 - 109.78 |
37.12 |
14.2% |
DORO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
797.23 |
| Beta |
0.91 |
| Outstanding shares (mil) |
24.53 |
| Enterprise Value (mil) |
600.23 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.25% |
| Cost of Debt |
4.25% |
| WACC |
7.18% |