As of 2024-12-12, the Intrinsic Value of Humble Group AB (HUMBLE.ST) is 307.54 SEK. This HUMBLE.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 12.37 SEK, the upside of Humble Group AB is 2,386.20%.

The range of the Intrinsic Value is 221.89 - 562.54 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(3,214.70) - (209.31)	(391.07)	-3261.5%
DCF (Growth 10y)	(2,819.76) - (62,483.05)	(6,297.72)	-51011.2%
DCF (EBITDA 5y)	221.89 - 562.54	307.54	2386.2%
DCF (EBITDA 10y)	3,144.14 - 11,414.11	5,205.43	41981.1%
Fair Value	0.78 - 0.78	0.78	-93.66%
P/E	3.85 - 12.41	8.28	-33.1%
EV/EBITDA	16.59 - 116.50	54.12	337.5%
EPV	1.38 - 10.12	5.75	-53.5%
DDM - Stable	1.68 - 53.34	27.51	122.4%
DDM - Multi	84.44 - 2,226.46	167.72	1255.8%