As of 2024-12-12, the Intrinsic Value of Fortnox AB (FNOX.ST) is
33.88 SEK. This FNOX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.00 SEK, the upside of Fortnox AB is
-54.20%.
The range of the Intrinsic Value is 23.09 - 67.75 SEK
33.88 SEK
Intrinsic Value
FNOX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.09 - 67.75 |
33.88 |
-54.2% |
| DCF (Growth 10y) |
33.29 - 95.11 |
48.32 |
-34.7% |
| DCF (EBITDA 5y) |
36.62 - 52.33 |
43.75 |
-40.9% |
| DCF (EBITDA 10y) |
47.82 - 72.72 |
58.80 |
-20.5% |
| Fair Value |
26.66 - 26.66 |
26.66 |
-63.98% |
| P/E |
48.54 - 55.45 |
51.60 |
-30.3% |
| EV/EBITDA |
25.39 - 38.64 |
32.64 |
-55.9% |
| EPV |
11.03 - 14.56 |
12.80 |
-82.7% |
| DDM - Stable |
11.68 - 47.11 |
29.40 |
-60.3% |
| DDM - Multi |
20.91 - 64.75 |
31.52 |
-57.4% |
FNOX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45,109.66 |
| Beta |
1.04 |
| Outstanding shares (mil) |
609.59 |
| Enterprise Value (mil) |
44,839.66 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.21% |
| Cost of Debt |
5.00% |
| WACC |
8.20% |