As of 2025-05-17, the Intrinsic Value of Ferronordic AB (FNM.ST) is 52.81 SEK. This FNM.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 45.95 SEK, the upside of Ferronordic AB is 14.90%.
The range of the Intrinsic Value is 18.27 - 175.98 SEK
Based on its market price of 45.95 SEK and our intrinsic valuation, Ferronordic AB (FNM.ST) is undervalued by 14.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (104.19) - (23.41) | (79.45) | -272.9% |
| DCF (Growth 10y) | (72.96) - 51.25 | (34.54) | -175.2% |
| DCF (EBITDA 5y) | 18.27 - 175.98 | 52.81 | 14.9% |
| DCF (EBITDA 10y) | 9.70 - 215.20 | 63.33 | 37.8% |
| Fair Value | -30.97 - -30.97 | -30.97 | -167.40% |
| P/E | (82.63) - 42.50 | (34.71) | -175.5% |
| EV/EBITDA | 28.88 - 131.61 | 54.43 | 18.5% |
| EPV | (134.34) - (133.21) | (133.78) | -391.1% |
| DDM - Stable | (30.72) - (113.29) | (72.00) | -256.7% |
| DDM - Multi | 66.47 - 218.21 | 105.26 | 129.1% |
| Market Cap (mil) | 667.65 |
| Beta | 0.24 |
| Outstanding shares (mil) | 14.53 |
| Enterprise Value (mil) | 2,645.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.52% |
| Cost of Debt | 18.02% |
| WACC | 12.66% |