As of 2024-12-12, the Intrinsic Value of G5 Entertainment AB (publ) (G5EN.ST) is
182.33 SEK. This G5EN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.00 SEK, the upside of G5 Entertainment AB (publ) is
65.80%.
The range of the Intrinsic Value is 157.78 - 221.00 SEK
182.33 SEK
Intrinsic Value
G5EN.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
157.78 - 221.00 |
182.33 |
65.8% |
| DCF (Growth 10y) |
169.18 - 233.04 |
194.10 |
76.5% |
| DCF (EBITDA 5y) |
151.42 - 186.54 |
173.06 |
57.3% |
| DCF (EBITDA 10y) |
163.57 - 203.19 |
185.67 |
68.8% |
| Fair Value |
298.84 - 298.84 |
298.84 |
171.68% |
| P/E |
169.98 - 223.46 |
186.49 |
69.5% |
| EV/EBITDA |
144.43 - 402.66 |
261.20 |
137.5% |
| EPV |
116.98 - 145.85 |
131.41 |
19.5% |
| DDM - Stable |
96.46 - 195.76 |
146.11 |
32.8% |
| DDM - Multi |
141.87 - 218.10 |
171.46 |
55.9% |
G5EN.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
869.00 |
| Beta |
0.64 |
| Outstanding shares (mil) |
7.90 |
| Enterprise Value (mil) |
625.65 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.59% |
| Cost of Debt |
5.00% |
| WACC |
7.58% |