As of 2024-12-12, the Intrinsic Value of Granges AB (GRNG.ST) is
175.76 SEK. This GRNG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 129.90 SEK, the upside of Granges AB is
35.30%.
The range of the Intrinsic Value is 133.31 - 250.39 SEK
175.76 SEK
Intrinsic Value
GRNG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
133.31 - 250.39 |
175.76 |
35.3% |
| DCF (Growth 10y) |
165.55 - 297.53 |
213.59 |
64.4% |
| DCF (EBITDA 5y) |
176.15 - 202.39 |
191.86 |
47.7% |
| DCF (EBITDA 10y) |
192.75 - 235.67 |
215.70 |
66.1% |
| Fair Value |
130.24 - 130.24 |
130.24 |
0.26% |
| P/E |
97.83 - 135.11 |
125.55 |
-3.4% |
| EV/EBITDA |
109.94 - 134.84 |
126.61 |
-2.5% |
| EPV |
438.38 - 622.40 |
530.39 |
308.3% |
| DDM - Stable |
83.83 - 189.08 |
136.46 |
5.0% |
| DDM - Multi |
120.98 - 214.20 |
154.80 |
19.2% |
GRNG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13,809.54 |
| Beta |
1.07 |
| Outstanding shares (mil) |
106.31 |
| Enterprise Value (mil) |
16,912.54 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.31% |
| Cost of Debt |
4.47% |
| WACC |
5.76% |