As of 2025-05-17, the Intrinsic Value of Etteplan Oyj (ETTE.HE) is 16.15 EUR. This ETTE.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.20 EUR, the upside of Etteplan Oyj is 44.20%.
The range of the Intrinsic Value is 8.77 - 56.64 EUR
Based on its market price of 11.20 EUR and our intrinsic valuation, Etteplan Oyj (ETTE.HE) is undervalued by 44.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.77 - 56.64 | 16.15 | 44.2% |
| DCF (Growth 10y) | 9.58 - 55.42 | 16.70 | 49.1% |
| DCF (EBITDA 5y) | 3.48 - 6.33 | 5.21 | -53.4% |
| DCF (EBITDA 10y) | 4.97 - 8.22 | 6.78 | -39.4% |
| Fair Value | 2.05 - 2.05 | 2.05 | -81.69% |
| P/E | 6.36 - 8.82 | 7.33 | -34.6% |
| EV/EBITDA | 5.02 - 9.87 | 7.50 | -33.0% |
| EPV | 39.63 - 57.53 | 48.58 | 333.8% |
| DDM - Stable | 5.28 - 25.01 | 15.14 | 35.2% |
| DDM - Multi | 7.89 - 26.76 | 11.93 | 6.5% |
| Market Cap (mil) | 283.92 |
| Beta | 0.14 |
| Outstanding shares (mil) | 25.35 |
| Enterprise Value (mil) | 354.55 |
| Market risk premium | 5.68% |
| Cost of Equity | 6.46% |
| Cost of Debt | 5.50% |
| WACC | 5.94% |