As of 2024-12-13, the Intrinsic Value of Indutrade AB (INDT.ST) is
213.71 SEK. This INDT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 284.20 SEK, the upside of Indutrade AB is
-24.80%.
The range of the Intrinsic Value is 147.01 - 378.72 SEK
213.71 SEK
Intrinsic Value
INDT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
147.01 - 378.72 |
213.71 |
-24.8% |
| DCF (Growth 10y) |
220.24 - 535.39 |
311.54 |
9.6% |
| DCF (EBITDA 5y) |
172.94 - 265.23 |
221.10 |
-22.2% |
| DCF (EBITDA 10y) |
240.00 - 378.72 |
307.93 |
8.4% |
| Fair Value |
121.76 - 121.76 |
121.76 |
-57.16% |
| P/E |
149.29 - 195.72 |
175.45 |
-38.3% |
| EV/EBITDA |
79.20 - 203.76 |
134.42 |
-52.7% |
| EPV |
96.13 - 146.42 |
121.28 |
-57.3% |
| DDM - Stable |
64.59 - 200.40 |
132.49 |
-53.4% |
| DDM - Multi |
147.63 - 347.46 |
206.25 |
-27.4% |
INDT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
103,540.59 |
| Beta |
1.28 |
| Outstanding shares (mil) |
364.32 |
| Enterprise Value (mil) |
112,383.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.73% |
| Cost of Debt |
4.25% |
| WACC |
7.33% |