As of 2024-12-12, the Intrinsic Value of Generic Sweden AB (publ) (GENI.ST) is 61.64 SEK. This GENI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.60 SEK, the upside of Generic Sweden AB (publ) is 21.80%.

The range of the Intrinsic Value is 48.04 - 87.25 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	48.04 - 87.25	61.64	21.8%
DCF (Growth 10y)	63.96 - 115.16	81.77	61.6%
DCF (EBITDA 5y)	23.38 - 34.44	27.79	-45.1%
DCF (EBITDA 10y)	36.89 - 52.21	43.04	-14.9%
Fair Value	46.39 - 46.39	46.39	-8.32%
P/E	20.52 - 32.62	26.98	-46.7%
EV/EBITDA	10.15 - 22.36	17.39	-65.6%
EPV	36.17 - 49.62	42.89	-15.2%
DDM - Stable	15.44 - 43.62	29.53	-41.6%
DDM - Multi	32.68 - 69.82	44.31	-12.4%