As of 2024-12-13, the Intrinsic Value of Hanza Holding AB (HANZA.ST) is 103.50 SEK. This HANZA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.80 SEK, the upside of Hanza Holding AB is 40.20%.

The range of the Intrinsic Value is 76.60 - 152.50 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	76.60 - 152.50	103.50	40.2%
DCF (Growth 10y)	132.31 - 251.71	174.71	136.7%
DCF (EBITDA 5y)	73.92 - 98.84	86.82	17.6%
DCF (EBITDA 10y)	109.65 - 148.36	128.78	74.5%
Fair Value	74.17 - 74.17	74.17	0.50%
P/E	39.28 - 75.95	57.51	-22.1%
EV/EBITDA	31.26 - 97.79	66.13	-10.4%
EPV	60.77 - 90.58	75.67	2.5%
DDM - Stable	30.82 - 75.79	53.31	-27.8%
DDM - Multi	89.37 - 169.96	117.04	58.6%