As of 2024-12-15, 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
35.00 GHP Specialty Care
Stock Price
42.80 GHP Specialty Care
Intrinsic Value
GHP.ST Intrinsic Value - Valuation Summary
|
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% |
GHP.ST Intrinsic Value - Key Valuation Metrics
| 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% |