As of 2025-07-04, the Intrinsic Value of GHP Specialty Care AB (GHP.ST) is 42.80 GHP Specialty Care. This GHP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.00 GHP Specialty Care, the upside of GHP Specialty Care AB is 47.90%.
The range of the Intrinsic Value is 23.65 - 237.40 GHP Specialty Care
Based on its market price of 35.00 GHP Specialty Care and our intrinsic valuation, GHP Specialty Care AB (GHP.ST) is undervalued by 47.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.65 - 237.40 | 42.80 | 47.9% |
| DCF (Growth 10y) | 28.36 - 264.81 | 49.66 | 71.5% |
| DCF (EBITDA 5y) | 15.95 - 23.14 | 19.48 | -32.7% |
| DCF (EBITDA 10y) | 21.00 - 31.02 | 25.73 | -11.1% |
| P/E | 22.47 - 32.85 | 26.70 | -7.8% |
| EV/EBITDA | 19.88 - 42.50 | 28.19 | -2.6% |
| EPV | 66.91 - 93.48 | 80.19 | 177.0% |
| DDM - Stable | 16.58 - 129.59 | 73.09 | 152.5% |
| DDM - Multi | 22.28 - 130.94 | 37.64 | 30.0% |
| Market Cap (mil) | 2,459.00 |
| Beta | 1.11 |
| Outstanding shares (mil) | 70.26 |
| Enterprise Value (mil) | 2,089.94 |
| Market risk premium | 5.22% |
| Cost of Equity | 6.71% |
| Cost of Debt | 4.25% |
| WACC | 6.14% |