As of 2026-04-03, the Intrinsic Value of Humana AB (HUM.ST) is 95.26 SEK. This HUM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.10 SEK, the upside of Humana AB is 94.00%.
The range of the Intrinsic Value is 61.96 - 151.74 SEK
Based on its market price of 49.10 SEK and our intrinsic valuation, Humana AB (HUM.ST) is undervalued by 94.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.96 - 151.74 | 95.26 | 94.0% |
| DCF (Growth 10y) | 74.69 - 165.03 | 108.34 | 120.6% |
| DCF (EBITDA 5y) | 26.51 - 40.88 | 34.81 | -29.1% |
| DCF (EBITDA 10y) | 47.10 - 68.29 | 58.38 | 18.9% |
| Fair Value | 22.67 - 22.67 | 22.67 | -53.83% |
| P/E | 63.39 - 82.61 | 71.62 | 45.9% |
| EV/EBITDA | 59.24 - 101.85 | 77.30 | 57.4% |
| EPV | 292.58 - 413.65 | 353.11 | 619.2% |
| DDM - Stable | 31.11 - 83.61 | 57.36 | 16.8% |
| DDM - Multi | 34.41 - 75.65 | 47.69 | -2.9% |
| Market Cap (mil) | 2,544.85 |
| Beta | 0.43 |
| Outstanding shares (mil) | 51.83 |
| Enterprise Value (mil) | 6,580.85 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.04% |
| Cost of Debt | 5.00% |
| WACC | 5.32% |