As of 2026-04-04, the Intrinsic Value of Ework Group AB (EWRK.ST) is 87.07 SEK. This EWRK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.60 SEK, the upside of Ework Group AB is 28.80%.
The range of the Intrinsic Value is 67.48 - 122.79 SEK
Based on its market price of 67.60 SEK and our intrinsic valuation, Ework Group AB (EWRK.ST) is undervalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.48 - 122.79 | 87.07 | 28.8% |
| DCF (Growth 10y) | 80.26 - 142.76 | 102.49 | 51.6% |
| DCF (EBITDA 5y) | 47.80 - 58.89 | 53.70 | -20.6% |
| DCF (EBITDA 10y) | 61.74 - 78.36 | 70.02 | 3.6% |
| Fair Value | 33.91 - 33.91 | 33.91 | -49.84% |
| P/E | 61.55 - 78.04 | 68.92 | 1.9% |
| EV/EBITDA | 55.13 - 66.56 | 63.08 | -6.7% |
| EPV | 226.34 - 321.32 | 273.83 | 305.1% |
| DDM - Stable | 40.68 - 97.64 | 69.16 | 2.3% |
| DDM - Multi | 58.48 - 98.79 | 72.61 | 7.4% |
| Market Cap (mil) | 1,168.80 |
| Beta | 0.12 |
| Outstanding shares (mil) | 17.29 |
| Enterprise Value (mil) | 1,298.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.83% |
| Cost of Debt | 5.00% |
| WACC | 6.42% |