As of 2025-07-06, the Intrinsic Value of Indutrade AB (INDT.ST) is 185.76 SEK. This INDT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 266.80 SEK, the upside of Indutrade AB is -30.40%.
The range of the Intrinsic Value is 106.34 - 608.88 SEK
Based on its market price of 266.80 SEK and our intrinsic valuation, Indutrade AB (INDT.ST) is overvalued by 30.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 106.34 - 608.88 | 185.76 | -30.4% |
| DCF (Growth 10y) | 135.64 - 717.22 | 228.32 | -14.4% |
| DCF (EBITDA 5y) | 121.78 - 177.50 | 138.75 | -48.0% |
| DCF (EBITDA 10y) | 147.99 - 233.17 | 176.85 | -33.7% |
| Fair Value | 105.39 - 105.39 | 105.39 | -60.50% |
| P/E | 131.72 - 196.86 | 161.67 | -39.4% |
| EV/EBITDA | 91.46 - 179.31 | 118.02 | -55.8% |
| EPV | 116.67 - 201.89 | 159.28 | -40.3% |
| DDM - Stable | 76.76 - 478.87 | 277.82 | 4.1% |
| DDM - Multi | 105.88 - 503.93 | 173.95 | -34.8% |
| Market Cap (mil) | 97,200.58 |
| Beta | 1.06 |
| Outstanding shares (mil) | 364.32 |
| Enterprise Value (mil) | 104,921.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.20% |
| Cost of Debt | 4.25% |
| WACC | 6.81% |