FRACTL.ST Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Fractal Gaming Group AB (FRACTL.ST) is
48.54 SEK. This FRACTL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.70 SEK, the upside of Fractal Gaming Group AB is
53.10%.
The range of the Intrinsic Value is 38.50 - 66.50 SEK
48.54 SEK
Intrinsic Value
FRACTL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.50 - 66.50 |
48.54 |
53.1% |
| DCF (Growth 10y) |
44.66 - 75.54 |
55.77 |
75.9% |
| DCF (EBITDA 5y) |
41.51 - 62.82 |
51.71 |
63.1% |
| DCF (EBITDA 10y) |
46.92 - 71.54 |
58.21 |
83.6% |
| Fair Value |
25.62 - 25.62 |
25.62 |
-19.17% |
| P/E |
23.49 - 58.49 |
39.60 |
24.9% |
| EV/EBITDA |
18.87 - 45.29 |
31.96 |
0.8% |
| EPV |
28.55 - 41.06 |
34.81 |
9.8% |
| DDM - Stable |
9.38 - 21.70 |
15.54 |
-51.0% |
| DDM - Multi |
31.80 - 58.74 |
41.41 |
30.6% |
FRACTL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
923.09 |
| Beta |
0.40 |
| Outstanding shares (mil) |
29.12 |
| Enterprise Value (mil) |
903.69 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.45% |
| Cost of Debt |
5.00% |
| WACC |
6.39% |