As of 2024-12-12, the Intrinsic Value of Embellence Group AB (publ) (EMBELL.ST) is 41.52 SEK. This EMBELL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.60 SEK, the upside of Embellence Group AB (publ) is 35.70%.

The range of the Intrinsic Value is 33.44 - 54.12 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	33.44 - 54.12	41.52	35.7%
DCF (Growth 10y)	40.08 - 62.41	48.84	59.6%
DCF (EBITDA 5y)	25.04 - 26.59	25.80	-15.7%
DCF (EBITDA 10y)	33.10 - 36.81	34.90	14.0%
Fair Value	12.32 - 12.32	12.32	-59.75%
P/E	30.55 - 30.61	30.58	-0.1%
EV/EBITDA	30.41 - 30.85	30.63	0.1%
EPV	57.69 - 74.21	65.95	115.5%
DDM - Stable	23.71 - 47.82	35.77	16.9%
DDM - Multi	22.37 - 35.64	27.53	-10.0%