As of 2024-12-15, the Intrinsic Value of Ferronordic AB (FNM.ST) is
97.08 SEK. This FNM.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 60.00 SEK, the upside of Ferronordic AB is
61.80%.
The range of the Intrinsic Value is (17.39) - 250.27 SEK
97.08 SEK
Intrinsic Value
FNM.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(544.55) - (244.98) |
(307.35) |
-612.2% |
| DCF (Growth 10y) |
(171.19) - (148.42) |
(168.85) |
-381.4% |
| DCF (EBITDA 5y) |
(17.39) - 250.27 |
97.08 |
61.8% |
| DCF (EBITDA 10y) |
1.21 - 474.53 |
180.55 |
200.9% |
| Fair Value |
-65.04 - -65.04 |
-65.04 |
-208.40% |
| P/E |
(237.78) - (262.23) |
(279.99) |
-566.6% |
| EV/EBITDA |
(38.68) - 46.84 |
(0.35) |
-100.6% |
| EPV |
(164.97) - (218.53) |
(191.75) |
-419.6% |
| DDM - Stable |
(68.52) - (303.85) |
(186.18) |
-410.3% |
| DDM - Multi |
25.35 - 99.29 |
41.90 |
-30.2% |
FNM.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
871.80 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
14.53 |
| Enterprise Value (mil) |
2,541.80 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.57% |
| Cost of Debt |
11.08% |
| WACC |
9.19% |