As of 2026-03-09, the Intrinsic Value of Fractal Gaming Group AB (FRACTL.ST) is 26.48 SEK. This FRACTL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.46 SEK, the upside of Fractal Gaming Group AB is 71.30%.
The range of the Intrinsic Value is 20.86 - 36.85 SEK
Based on its market price of 15.46 SEK and our intrinsic valuation, Fractal Gaming Group AB (FRACTL.ST) is undervalued by 71.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.86 - 36.85 | 26.48 | 71.3% |
| DCF (Growth 10y) | 24.26 - 41.96 | 30.51 | 97.4% |
| DCF (EBITDA 5y) | 19.81 - 23.84 | 21.75 | 40.7% |
| DCF (EBITDA 10y) | 22.79 - 28.48 | 25.46 | 64.7% |
| Fair Value | 28.63 - 28.63 | 28.63 | 85.16% |
| P/E | 14.53 - 16.35 | 15.44 | -0.1% |
| EV/EBITDA | 16.28 - 46.94 | 26.53 | 71.6% |
| EPV | 38.60 - 54.82 | 46.71 | 202.1% |
| DDM - Stable | 12.39 - 29.51 | 20.95 | 35.5% |
| DDM - Multi | 15.31 - 29.29 | 20.20 | 30.7% |
| Market Cap (mil) | 450.97 |
| Beta | 0.11 |
| Outstanding shares (mil) | 29.17 |
| Enterprise Value (mil) | 420.77 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.48% |
| Cost of Debt | 5.00% |
| WACC | 5.45% |