As of 2024-12-11, the Intrinsic Value of Haldex AB (HLDX.ST) is
80.74 SEK. This HLDX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.50 SEK, the upside of Haldex AB is
23.30%.
The range of the Intrinsic Value is 49.65 - 167.50 SEK
80.74 SEK
Intrinsic Value
HLDX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.65 - 167.50 |
80.74 |
23.3% |
| DCF (Growth 10y) |
71.04 - 209.80 |
107.84 |
64.6% |
| DCF (EBITDA 5y) |
22.36 - 51.17 |
34.01 |
-48.1% |
| DCF (EBITDA 10y) |
37.44 - 68.58 |
49.98 |
-23.7% |
| Fair Value |
18.51 - 18.51 |
18.51 |
-71.74% |
| P/E |
57.48 - 108.83 |
86.72 |
32.4% |
| EV/EBITDA |
(5.75) - 63.28 |
28.19 |
-57.0% |
| EPV |
20.87 - 34.22 |
27.54 |
-57.9% |
| DDM - Stable |
36.28 - 111.67 |
73.97 |
12.9% |
| DDM - Multi |
47.11 - 113.37 |
66.63 |
1.7% |
HLDX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,185.00 |
| Beta |
0.54 |
| Outstanding shares (mil) |
48.63 |
| Enterprise Value (mil) |
4,299.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.06% |
| Cost of Debt |
4.44% |
| WACC |
5.71% |