As of 2024-12-15, the Intrinsic Value of Haypp Group AB (publ) (HAYPP.ST) is
264.93 SEK. This HAYPP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 64.00 SEK, the upside of Haypp Group AB (publ) is
314.00%.
The range of the Intrinsic Value is 152.01 - 998.04 SEK
264.93 SEK
Intrinsic Value
HAYPP.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.01 - 998.04 |
264.93 |
314.0% |
| DCF (Growth 10y) |
276.32 - 1,742.33 |
472.89 |
638.9% |
| DCF (EBITDA 5y) |
240.45 - 277.33 |
262.31 |
309.9% |
| DCF (EBITDA 10y) |
352.98 - 451.75 |
404.41 |
531.9% |
| Fair Value |
22.54 - 22.54 |
22.54 |
-64.78% |
| P/E |
33.99 - 53.47 |
42.44 |
-33.7% |
| EV/EBITDA |
63.71 - 71.35 |
67.69 |
5.8% |
| EPV |
52.72 - 81.61 |
67.16 |
4.9% |
| DDM - Stable |
10.87 - 74.04 |
42.45 |
-33.7% |
| DDM - Multi |
157.67 - 844.18 |
266.67 |
316.7% |
HAYPP.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,908.48 |
| Beta |
1.01 |
| Outstanding shares (mil) |
29.82 |
| Enterprise Value (mil) |
2,058.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.95% |
| Cost of Debt |
5.57% |
| WACC |
6.69% |