As of 2024-12-15, the Intrinsic Value of Endomines AB (publ) (ENDO.ST) is (61,932,706,183,869,360.00) SEK. This ENDO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.80 SEK, the upside of Endomines AB (publ) is -119,561,208,849,168,752.00%.

The range of the Intrinsic Value is (175,446,319,240,448,384.00) - (37,606,171,378,400,528.00) SEK

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(175,446,319,240,448,384.00) - (37,606,171,378,400,528.00)	(61,932,706,183,869,360.00)	-1.1956120884916875e+17%
DCF (Growth 10y)	(31,487,467,109,972,287,869,636,935,942,144.00) - (155,457,427,855,555,869,122,981,171,036,160.00)	(757,895.26)	-1463218.3%
DCF (EBITDA 5y)	(5,100,322,838,461,619.00) - (7,025,941,619,694,870.00)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(4,264,535,916,458,020,019,367,552,483,328.00) - (6,214,209,839,978,961,357,742,714,912,768.00)	(1,234.50)	-123450.0%
Fair Value	-241.77 - -241.77	-241.77	-566.74%
P/E	(297.86) - (380.07)	(343.32)	-762.8%
EV/EBITDA	(180.26) - (209.88)	(185.75)	-458.6%
EPV	(2,582.73) - (3,259.16)	(2,920.95)	-5738.9%
DDM - Stable	(1,105.92) - (13,964.78)	(7,535.34)	-14647.0%
DDM - Multi	(29,726,271,583,907,904.00) - (295,704,045,170,614,528.00)	(54,316,492,913,131,216.00)	-1.0485809442689435e+17%