As of 2024-12-12, the Intrinsic Value of ICA Gruppen AB (ICA.ST) is
507.40 ICA Gruppen. This ICA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 536.00 ICA Gruppen, the upside of ICA Gruppen AB is
16.80%.
The range of the Intrinsic Value is 386.85 - 722.54 ICA Gruppen
536.00 ICA Gruppen
Stock Price
507.40 ICA Gruppen
Intrinsic Value
ICA.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
386.85 - 722.54 |
507.40 |
16.8% |
| DCF (Growth 10y) |
415.11 - 741.48 |
532.80 |
22.7% |
| DCF (EBITDA 5y) |
250.66 - 386.52 |
321.97 |
-25.9% |
| DCF (EBITDA 10y) |
309.87 - 457.08 |
383.98 |
-11.6% |
| P/E |
404.40 - 645.85 |
516.06 |
18.8% |
| EV/EBITDA |
239.60 - 413.56 |
359.73 |
-17.2% |
| EPV |
299.59 - 421.88 |
360.74 |
-17.0% |
| DDM - Stable |
227.50 - 525.47 |
376.48 |
-13.3% |
| DDM - Multi |
311.26 - 546.62 |
395.48 |
-9.0% |
ICA.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
107,815.00 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
201.15 |
| Enterprise Value (mil) |
103,040.00 |
| Market risk premium |
5.22% |
| Cost of Equity |
5.98% |
| Cost of Debt |
4.25% |
| WACC |
5.48% |