As of 2026-04-11, the Intrinsic Value of Ependion AB (EPEN.ST) is 141.91 SEK. This EPEN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.00 SEK, the upside of Ependion AB is 49.40%.
The range of the Intrinsic Value is 81.23 - 441.89 SEK
Based on its market price of 95.00 SEK and our intrinsic valuation, Ependion AB (EPEN.ST) is undervalued by 49.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.23 - 441.89 | 141.91 | 49.4% |
| DCF (Growth 10y) | 111.18 - 555.02 | 186.30 | 96.1% |
| DCF (EBITDA 5y) | 189.57 - 225.44 | 202.57 | 113.2% |
| DCF (EBITDA 10y) | 211.85 - 276.07 | 237.39 | 149.9% |
| Fair Value | 114.11 - 114.11 | 114.11 | 20.11% |
| P/E | 124.97 - 162.62 | 145.01 | 52.6% |
| EV/EBITDA | 93.84 - 193.64 | 140.76 | 48.2% |
| EPV | 69.68 - 104.81 | 87.24 | -8.2% |
| DDM - Stable | 50.80 - 275.95 | 163.38 | 72.0% |
| DDM - Multi | 82.22 - 344.48 | 132.44 | 39.4% |
| Market Cap (mil) | 3,054.25 |
| Beta | 0.35 |
| Outstanding shares (mil) | 32.15 |
| Enterprise Value (mil) | 3,592.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.39% |
| Cost of Debt | 5.00% |
| WACC | 6.71% |