As of 2025-07-05, the Intrinsic Value of Genova Property Group AB (GPG.ST) is 56.49 SEK. This GPG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.00 SEK, the upside of Genova Property Group AB is 34.50%.
The range of the Intrinsic Value is (31.36) - 2,220.35 SEK
Based on its market price of 42.00 SEK and our intrinsic valuation, Genova Property Group AB (GPG.ST) is undervalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (31.36) - 2,220.35 | 56.49 | 34.5% |
| DCF (Growth 10y) | (6.01) - 2,847.05 | 105.51 | 151.2% |
| DCF (EBITDA 5y) | (26.63) - 38.59 | 8.21 | -80.5% |
| DCF (EBITDA 10y) | (2.95) - 107.23 | 49.10 | 16.9% |
| Fair Value | 15.44 - 15.44 | 15.44 | -63.25% |
| P/E | 40.93 - 76.74 | 56.03 | 33.4% |
| EV/EBITDA | (42.26) - (2.42) | (19.34) | -146.1% |
| EPV | (72.23) - 6.17 | (33.03) | -178.6% |
| DDM - Stable | 33.88 - 164.46 | 99.17 | 136.1% |
| DDM - Multi | 56.13 - 215.44 | 89.44 | 113.0% |
| Market Cap (mil) | 1,915.62 |
| Beta | 0.42 |
| Outstanding shares (mil) | 45.61 |
| Enterprise Value (mil) | 7,886.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.01% |
| Cost of Debt | 7.51% |
| WACC | 6.18% |