As of 2024-12-13, the Intrinsic Value of Hexatronic Group AB (HTRO.ST) is 57.04 SEK. This HTRO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.54 SEK, the upside of Hexatronic Group AB is 60.50%.

The range of the Intrinsic Value is 44.15 - 78.29 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	44.15 - 78.29	57.04	60.5%
DCF (Growth 10y)	53.39 - 91.14	67.71	90.5%
DCF (EBITDA 5y)	48.55 - 58.69	52.48	47.7%
DCF (EBITDA 10y)	55.88 - 71.87	62.57	76.0%
Fair Value	56.58 - 56.58	56.58	59.20%
P/E	34.90 - 63.21	47.85	34.6%
EV/EBITDA	20.13 - 62.80	41.45	16.6%
EPV	55.84 - 82.67	69.25	94.9%
DDM - Stable	14.09 - 29.83	21.96	-38.2%
DDM - Multi	28.34 - 48.59	35.96	1.2%