As of 2024-12-15, the Intrinsic Value of Electra Gruppen AB (publ) (ELEC.ST) is
131.50 Electra Gruppen. This ELEC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 62.90 Electra Gruppen, the upside of Electra Gruppen AB (publ) is
109.40%.
The range of the Intrinsic Value is 79.37 - 506.93 Electra Gruppen
62.90 Electra Gruppen
Stock Price
131.50 Electra Gruppen
Intrinsic Value
ELEC.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
79.37 - 506.93 |
131.50 |
109.4% |
| DCF (Growth 10y) |
83.98 - 496.88 |
134.62 |
114.4% |
| DCF (EBITDA 5y) |
31.96 - 37.97 |
34.63 |
-44.9% |
| DCF (EBITDA 10y) |
41.93 - 50.09 |
45.58 |
-27.4% |
| P/E |
50.97 - 66.91 |
57.16 |
-9.0% |
| EV/EBITDA |
35.92 - 62.24 |
50.16 |
-20.1% |
| EPV |
312.97 - 427.38 |
370.18 |
489.5% |
| DDM - Stable |
61.80 - 343.47 |
202.64 |
222.7% |
| DDM - Multi |
66.73 - 277.24 |
106.32 |
69.3% |
ELEC.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
327.15 |
| Beta |
1.17 |
| Outstanding shares (mil) |
5.20 |
| Enterprise Value (mil) |
277.33 |
| Market risk premium |
5.22% |
| Cost of Equity |
7.22% |
| Cost of Debt |
4.25% |
| WACC |
6.30% |