FREEM.ST
Freemelt Holding AB (publ)
Price:  
1.91 
SEK
Volume:  
48,193.00
Sweden | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FREEM.ST Intrinsic Value

314.30 %
Upside

As of 2024-12-15, the Intrinsic Value of Freemelt Holding AB (publ) (FREEM.ST) is 7.91 SEK. This FREEM.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.91 SEK, the upside of Freemelt Holding AB (publ) is 314.30%.

The range of the Intrinsic Value is 6.12 - 11.23 SEK

1.91 SEK
Stock Price
7.91 SEK
Intrinsic Value
Intrinsic Value Details

FREEM.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (451.81) - (35.65) (63.67) -3433.2%
DCF (Growth 10y) (25.90) - (277.07) (42.90) -2346.1%
DCF (EBITDA 5y) 6.12 - 11.23 7.91 314.3%
DCF (EBITDA 10y) 4.17 - 10.86 6.53 242.1%
Fair Value -6.25 - -6.25 -6.25 -427.21%
P/E (19.47) - (31.85) (24.78) -1397.4%
EV/EBITDA (5.24) - (6.14) (4.80) -351.4%
EPV (10.68) - (13.82) (12.25) -741.2%
DDM - Stable (17.34) - (352.53) (184.94) -9782.5%
DDM - Multi (10.54) - (170.44) (20.05) -1149.5%

FREEM.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 131.33
Beta -0.34
Outstanding shares (mil) 68.76
Enterprise Value (mil) 84.15
Market risk premium 5.10%
Cost of Equity 6.59%
Cost of Debt 5.00%
WACC 5.77%