As of 2025-05-28, the Intrinsic Value of Eniro AB (ENRO.ST) is 1.65 SEK. This ENRO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.41 SEK, the upside of Eniro AB is 301.40%.
The range of the Intrinsic Value is 1.25 - 2.52 SEK
Based on its market price of 0.41 SEK and our intrinsic valuation, Eniro AB (ENRO.ST) is undervalued by 301.40%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 1.25 - 2.52 | 1.65 | 301.4% |
DCF (Growth 10y) | 1.34 - 2.64 | 1.74 | 324.8% |
DCF (EBITDA 5y) | 0.88 - 1.24 | 1.10 | 168.3% |
DCF (EBITDA 10y) | 1.07 - 1.53 | 1.31 | 219.6% |
Fair Value | 2.71 - 2.71 | 2.71 | 561.91% |
P/E | 0.55 - 1.32 | 1.02 | 149.5% |
EV/EBITDA | 0.79 - 1.29 | 1.10 | 167.9% |
EPV | 7.36 - 13.06 | 10.21 | 2390.5% |
DDM - Stable | 0.81 - 2.40 | 1.60 | 291.0% |
DDM - Multi | 0.65 - 1.55 | 0.92 | 124.9% |
Market Cap (mil) | 305.93 |
Beta | 0.77 |
Outstanding shares (mil) | 746.18 |
Enterprise Value (mil) | 169.93 |
Market risk premium | 5.10% |
Cost of Equity | 7.24% |
Cost of Debt | 5.00% |
WACC | 7.00% |