As of 2024-12-13, the Intrinsic Value of Ework Group AB (EWRK.ST) is
204.42 SEK. This EWRK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 137.20 SEK, the upside of Ework Group AB is
49.00%.
The range of the Intrinsic Value is 133.10 - 453.30 SEK
204.42 SEK
Intrinsic Value
EWRK.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.10 - 453.30 |
204.42 |
49.0% |
| DCF (Growth 10y) |
143.42 - 448.09 |
211.85 |
54.4% |
| DCF (EBITDA 5y) |
82.63 - 115.50 |
98.78 |
-28.0% |
| DCF (EBITDA 10y) |
105.32 - 147.70 |
125.23 |
-8.7% |
| Fair Value |
97.11 - 97.11 |
97.11 |
-29.22% |
| P/E |
118.68 - 137.43 |
130.37 |
-5.0% |
| EV/EBITDA |
76.56 - 130.41 |
106.08 |
-22.7% |
| EPV |
181.60 - 259.64 |
220.62 |
60.8% |
| DDM - Stable |
80.24 - 335.65 |
207.95 |
51.6% |
| DDM - Multi |
105.02 - 312.50 |
153.94 |
12.2% |
EWRK.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,365.29 |
| Beta |
0.05 |
| Outstanding shares (mil) |
17.24 |
| Enterprise Value (mil) |
2,475.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.35% |
| Cost of Debt |
4.25% |
| WACC |
6.96% |