As of 2024-12-13, the Intrinsic Value of Fagerhult AB (FAG.ST) is
60.17 SEK. This FAG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 56.80 SEK, the upside of Fagerhult AB is
5.90%.
The range of the Intrinsic Value is 40.66 - 105.57 SEK
60.17 SEK
Intrinsic Value
FAG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.66 - 105.57 |
60.17 |
5.9% |
| DCF (Growth 10y) |
44.65 - 104.93 |
62.91 |
10.7% |
| DCF (EBITDA 5y) |
22.93 - 56.80 |
38.69 |
-31.9% |
| DCF (EBITDA 10y) |
30.31 - 62.15 |
44.65 |
-21.4% |
| Fair Value |
11.59 - 11.59 |
11.59 |
-79.59% |
| P/E |
23.46 - 46.87 |
33.49 |
-41.0% |
| EV/EBITDA |
8.77 - 36.96 |
22.59 |
-60.2% |
| EPV |
43.84 - 61.46 |
52.65 |
-7.3% |
| DDM - Stable |
19.85 - 53.80 |
36.82 |
-35.2% |
| DDM - Multi |
29.62 - 62.55 |
40.21 |
-29.2% |
FAG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,005.15 |
| Beta |
1.12 |
| Outstanding shares (mil) |
176.15 |
| Enterprise Value (mil) |
12,464.65 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.03% |
| Cost of Debt |
4.25% |
| WACC |
6.73% |