As of 2024-12-12, the Intrinsic Value of Firefly AB (FIRE.ST) is
165.44 SEK. This FIRE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 191.50 SEK, the upside of Firefly AB is
-13.60%.
The range of the Intrinsic Value is 114.36 - 327.92 SEK
165.44 SEK
Intrinsic Value
FIRE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
114.36 - 327.92 |
165.44 |
-13.6% |
| DCF (Growth 10y) |
150.98 - 420.00 |
215.76 |
12.7% |
| DCF (EBITDA 5y) |
124.78 - 210.95 |
167.16 |
-12.7% |
| DCF (EBITDA 10y) |
155.07 - 266.17 |
206.99 |
8.1% |
| Fair Value |
217.65 - 217.65 |
217.65 |
13.66% |
| P/E |
101.55 - 159.84 |
109.45 |
-42.8% |
| EV/EBITDA |
91.03 - 158.57 |
122.25 |
-36.2% |
| EPV |
66.80 - 95.60 |
81.20 |
-57.6% |
| DDM - Stable |
95.01 - 389.08 |
242.04 |
26.4% |
| DDM - Multi |
136.36 - 414.12 |
202.83 |
5.9% |
FIRE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,149.27 |
| Beta |
0.27 |
| Outstanding shares (mil) |
6.00 |
| Enterprise Value (mil) |
1,109.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.21% |
| Cost of Debt |
4.25% |
| WACC |
6.21% |