DUST.ST
Dustin Group AB
Price:  
4.40 
SEK
Volume:  
895,338.00
Sweden | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DUST.ST Intrinsic Value

40.70 %
Upside

As of 2024-12-15, the Intrinsic Value of Dustin Group AB (DUST.ST) is 6.19 SEK. This DUST.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.40 SEK, the upside of Dustin Group AB is 40.70%.

The range of the Intrinsic Value is 2.49 - 14.93 SEK

4.40 SEK
Stock Price
6.19 SEK
Intrinsic Value
Intrinsic Value Details

DUST.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.49 - 14.93 6.19 40.7%
DCF (Growth 10y) 4.01 - 18.00 8.18 86.0%
DCF (EBITDA 5y) 1.73 - 5.54 3.30 -25.0%
DCF (EBITDA 10y) 3.23 - 8.36 5.33 21.0%
Fair Value 0.59 - 0.59 0.59 -86.69%
P/E 2.11 - 4.45 3.43 -22.1%
EV/EBITDA (1.85) - 6.13 1.30 -70.5%
EPV 6.48 - 15.85 11.16 153.7%
DDM - Stable 0.79 - 1.81 1.30 -70.4%
DDM - Multi 1.50 - 2.86 1.99 -54.9%

DUST.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,990.91
Beta 0.65
Outstanding shares (mil) 452.48
Enterprise Value (mil) 5,294.89
Market risk premium 5.10%
Cost of Equity 9.10%
Cost of Debt 5.88%
WACC 5.96%