As of 2024-12-14, the Intrinsic Value of Eastnine AB (publ) (EAST.ST) is
17.71 SEK. This EAST.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 47.20 SEK, the upside of Eastnine AB (publ) is
-62.48%.
17.71 SEK
Intrinsic Value
EAST.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,038.87) - (114.64) |
(184.05) |
-489.9% |
| DCF (Growth 10y) |
(172.67) - (1,653.73) |
(284.11) |
-701.9% |
| DCF (EBITDA 5y) |
(92.52) - (102.89) |
(14,234.74) |
-123450.0% |
| DCF (EBITDA 10y) |
(138.67) - (160.01) |
(14,234.74) |
-123450.0% |
| Fair Value |
17.71 - 17.71 |
17.71 |
-62.48% |
| P/E |
8.16 - 16.71 |
10.67 |
-77.4% |
| EV/EBITDA |
42.15 - 54.65 |
47.91 |
1.5% |
| EPV |
22.34 - 31.57 |
26.96 |
-42.9% |
| DDM - Stable |
13.62 - 142.43 |
78.03 |
65.3% |
| DDM - Multi |
(249.46) - (1,830.71) |
(422.89) |
-996.0% |
EAST.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,636.93 |
| Beta |
0.20 |
| Outstanding shares (mil) |
98.24 |
| Enterprise Value (mil) |
7,305.70 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.21% |
| Cost of Debt |
5.00% |
| WACC |
5.60% |