As of 2024-12-12, the Intrinsic Value of Genova Property Group AB (GPG.ST) is
64.13 SEK. This GPG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 49.60 SEK, the upside of Genova Property Group AB is
29.30%.
The range of the Intrinsic Value is 24.31 - 134.83 SEK
64.13 SEK
Intrinsic Value
GPG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.31 - 134.83 |
64.13 |
29.3% |
| DCF (Growth 10y) |
43.70 - 159.64 |
85.62 |
72.6% |
| DCF (EBITDA 5y) |
(54.63) - 6.03 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(24.28) - 40.27 |
5.13 |
-89.7% |
| Fair Value |
-24.09 - -24.09 |
-24.09 |
-148.58% |
| P/E |
(61.10) - (53.97) |
(56.38) |
-213.7% |
| EV/EBITDA |
(76.97) - 40.60 |
(32.71) |
-166.0% |
| EPV |
(54.16) - (26.75) |
(40.45) |
-181.6% |
| DDM - Stable |
(33.17) - (68.50) |
(50.83) |
-202.5% |
| DDM - Multi |
(68.64) - (113.78) |
(85.92) |
-273.2% |
GPG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,262.42 |
| Beta |
0.44 |
| Outstanding shares (mil) |
45.61 |
| Enterprise Value (mil) |
8,096.62 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.75% |
| Cost of Debt |
4.83% |
| WACC |
5.20% |