As of 2024-12-12, the Intrinsic Value of Enad Global 7 AB (publ) (EG7.ST) is 35.04 SEK. This EG7.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.58 SEK, the upside of Enad Global 7 AB (publ) is 124.90%.

The range of the Intrinsic Value is 29.03 - 44.79 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	29.03 - 44.79	35.04	124.9%
DCF (Growth 10y)	35.32 - 54.22	42.55	173.1%
DCF (EBITDA 5y)	27.16 - 33.34	30.03	92.8%
DCF (EBITDA 10y)	33.63 - 42.97	37.87	143.1%
Fair Value	0.20 - 0.20	0.20	-98.73%
P/E	0.57 - 27.34	13.18	-15.4%
EV/EBITDA	14.51 - 47.48	27.53	76.7%
EPV	90.61 - 124.41	107.51	590.1%
DDM - Stable	0.29 - 0.61	0.45	-97.1%
DDM - Multi	72.48 - 88.53	78.78	405.7%