As of 2024-12-15, the Intrinsic Value of Gasporox AB (publ) (GPX.ST) is
12.86 SEK. This GPX.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 8.55 SEK, the upside of Gasporox AB (publ) is
50.40%.
The range of the Intrinsic Value is 11.29 - 14.56 SEK
12.86 SEK
Intrinsic Value
GPX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(30.15) - (9.57) |
(14.55) |
-270.2% |
| DCF (Growth 10y) |
(11.05) - (32.00) |
(16.16) |
-289.0% |
| DCF (EBITDA 5y) |
11.29 - 14.56 |
12.86 |
50.4% |
| DCF (EBITDA 10y) |
13.44 - 19.92 |
16.45 |
92.4% |
| Fair Value |
-5.31 - -5.31 |
-5.31 |
-162.08% |
| P/E |
(7.48) - (6.40) |
(7.29) |
-185.3% |
| EV/EBITDA |
6.05 - 12.61 |
9.49 |
11.0% |
| EPV |
5.46 - 6.88 |
6.17 |
-27.8% |
| DDM - Stable |
(2.86) - (11.40) |
(7.13) |
-183.4% |
| DDM - Multi |
(1.90) - (5.89) |
(2.87) |
-133.6% |
GPX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
79.97 |
| Beta |
-0.44 |
| Outstanding shares (mil) |
9.35 |
| Enterprise Value (mil) |
71.55 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.29% |
| Cost of Debt |
7.00% |
| WACC |
8.03% |