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
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% |