As of 2024-12-14, the Intrinsic Value of Eltel AB (ELTEL.ST) is
49.09 SEK. This ELTEL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.36 SEK, the upside of Eltel AB is
671.90%.
The range of the Intrinsic Value is 20.49 - 788.06 SEK
49.09 SEK
Intrinsic Value
ELTEL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.49 - 788.06 |
49.09 |
671.9% |
| DCF (Growth 10y) |
28.28 - 962.84 |
63.28 |
895.0% |
| DCF (EBITDA 5y) |
1.51 - 18.68 |
9.71 |
52.6% |
| DCF (EBITDA 10y) |
10.18 - 35.22 |
20.98 |
229.9% |
| Fair Value |
-8.58 - -8.58 |
-8.58 |
-234.83% |
| P/E |
(20.51) - (17.91) |
(19.55) |
-407.4% |
| EV/EBITDA |
(4.89) - 7.30 |
(1.00) |
-115.6% |
| EPV |
18.30 - 56.12 |
37.21 |
485.0% |
| DDM - Stable |
(23.62) - (102.33) |
(62.97) |
-1090.1% |
| DDM - Multi |
26.66 - 92.02 |
41.61 |
554.3% |
ELTEL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
996.29 |
| Beta |
0.03 |
| Outstanding shares (mil) |
156.65 |
| Enterprise Value (mil) |
2,659.03 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.36% |
| Cost of Debt |
12.20% |
| WACC |
6.42% |