As of 2024-12-12, the Intrinsic Value of Epti AB (EPTI.ST) is
-221.47 SEK. This EPTI.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 6.36 SEK, the upside of Epti AB is
-3,582.25%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-221.47 SEK
Intrinsic Value
EPTI.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-221.47 - -221.47 |
-221.47 |
-3,582.25% |
| DDM - Stable |
(1,740.28) - 4,404.69 |
1,332.20 |
20846.6% |
| DDM - Multi |
(1,301.53) - 2,495.68 |
(5,222.67) |
-82217.5% |
EPTI.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26.61 |
| Beta |
-0.96 |
| Outstanding shares (mil) |
4.18 |
| Enterprise Value (mil) |
50.30 |
| Market risk premium |
5.50% |
| Cost of Equity |
3.44% |
| Cost of Debt |
5.00% |
| WACC |
4.26% |