As of 2024-12-13, the Intrinsic Value of Fabege AB (FABG.ST) is
119.24 SEK. This FABG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.50 SEK, the upside of Fabege AB is
44.50%.
The range of the Intrinsic Value is 61.59 - 241.05 SEK
119.24 SEK
Intrinsic Value
FABG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
61.59 - 241.05 |
119.24 |
44.5% |
| DCF (Growth 10y) |
90.38 - 292.01 |
155.40 |
88.4% |
| DCF (EBITDA 5y) |
51.23 - 93.07 |
72.62 |
-12.0% |
| DCF (EBITDA 10y) |
81.27 - 144.81 |
111.82 |
35.5% |
| Fair Value |
-42.26 - -42.26 |
-42.26 |
-151.23% |
| P/E |
(127.63) - (125.27) |
(160.39) |
-294.4% |
| EV/EBITDA |
44.84 - 85.29 |
62.72 |
-24.0% |
| EPV |
(30.17) - 19.12 |
(5.53) |
-106.7% |
| DDM - Stable |
(76.01) - (165.82) |
(120.91) |
-246.6% |
| DDM - Multi |
(178.82) - (310.12) |
(227.45) |
-375.7% |
FABG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,952.60 |
| Beta |
0.70 |
| Outstanding shares (mil) |
314.58 |
| Enterprise Value (mil) |
60,566.60 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.69% |
| Cost of Debt |
5.88% |
| WACC |
5.57% |