As of 2025-05-20, the Intrinsic Value of Hexatronic Group AB (HTRO.ST) is 26.38 SEK. This HTRO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.36 SEK, the upside of Hexatronic Group AB is 4.00%.
The range of the Intrinsic Value is 19.80 - 36.53 SEK
Based on its market price of 25.36 SEK and our intrinsic valuation, Hexatronic Group AB (HTRO.ST) is undervalued by 4.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.80 - 36.53 | 26.38 | 4.0% |
| DCF (Growth 10y) | 24.79 - 43.04 | 32.01 | 26.2% |
| DCF (EBITDA 5y) | 25.83 - 32.83 | 28.37 | 11.9% |
| DCF (EBITDA 10y) | 30.55 - 41.07 | 34.76 | 37.1% |
| Fair Value | 45.26 - 45.26 | 45.26 | 78.48% |
| P/E | 26.66 - 30.20 | 27.57 | 8.7% |
| EV/EBITDA | 24.90 - 42.17 | 33.59 | 32.5% |
| EPV | 68.21 - 93.67 | 80.94 | 219.2% |
| DDM - Stable | 10.32 - 20.24 | 15.28 | -39.8% |
| DDM - Multi | 12.77 - 20.47 | 15.81 | -37.7% |
| Market Cap (mil) | 5,210.72 |
| Beta | 0.83 |
| Outstanding shares (mil) | 205.47 |
| Enterprise Value (mil) | 7,645.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.67% |
| Cost of Debt | 4.25% |
| WACC | 7.97% |