As of 2024-12-15, the Intrinsic Value of Duni AB (DUNI.ST) is
122.95 SEK. This DUNI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.70 SEK, the upside of Duni AB is
40.20%.
The range of the Intrinsic Value is 85.50 - 207.32 SEK
122.95 SEK
Intrinsic Value
DUNI.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
85.50 - 207.32 |
122.95 |
40.2% |
| DCF (Growth 10y) |
98.65 - 229.81 |
139.20 |
58.7% |
| DCF (EBITDA 5y) |
70.47 - 101.18 |
84.57 |
-3.6% |
| DCF (EBITDA 10y) |
86.86 - 131.95 |
106.69 |
21.7% |
| Fair Value |
124.47 - 124.47 |
124.47 |
41.93% |
| P/E |
89.51 - 151.04 |
120.56 |
37.5% |
| EV/EBITDA |
22.23 - 93.32 |
55.61 |
-36.6% |
| EPV |
98.15 - 189.87 |
144.01 |
64.2% |
| DDM - Stable |
34.47 - 102.30 |
68.39 |
-22.0% |
| DDM - Multi |
87.29 - 194.99 |
119.85 |
36.7% |
DUNI.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,121.81 |
| Beta |
0.52 |
| Outstanding shares (mil) |
47.00 |
| Enterprise Value (mil) |
4,938.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.74% |
| Cost of Debt |
4.36% |
| WACC |
6.87% |