As of 2024-12-15, the Intrinsic Value of Green Landscaping Group AB (GREEN.ST) is 97.77 SEK. This GREEN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.30 SEK, the upside of Green Landscaping Group AB is 37.10%.

The range of the Intrinsic Value is 50.46 - 270.30 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	50.46 - 270.30	97.77	37.1%
DCF (Growth 10y)	74.09 - 331.69	129.83	82.1%
DCF (EBITDA 5y)	13.55 - 32.84	24.76	-65.3%
DCF (EBITDA 10y)	38.10 - 67.47	53.94	-24.4%
Fair Value	100.79 - 100.79	100.79	41.36%
P/E	40.56 - 62.49	50.41	-29.3%
EV/EBITDA	16.76 - 41.40	28.17	-60.5%
EPV	121.06 - 191.86	156.46	119.4%
DDM - Stable	41.39 - 152.39	96.89	35.9%
DDM - Multi	56.64 - 163.02	84.18	18.1%