As of 2024-12-14, the Intrinsic Value of Instalco AB (INSTAL.ST) is 41.66 SEK. This INSTAL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.64 SEK, the upside of Instalco AB is 20.30%.

The range of the Intrinsic Value is 28.54 - 67.22 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	28.54 - 67.22	41.66	20.3%
DCF (Growth 10y)	32.57 - 71.93	45.98	32.7%
DCF (EBITDA 5y)	10.29 - 21.64	16.25	-53.1%
DCF (EBITDA 10y)	17.02 - 29.68	23.33	-32.6%
Fair Value	38.62 - 38.62	38.62	11.50%
P/E	26.15 - 37.19	30.89	-10.8%
EV/EBITDA	1.29 - 29.48	18.59	-46.3%
EPV	86.86 - 129.48	108.17	212.3%
DDM - Stable	18.33 - 46.48	32.40	-6.5%
DDM - Multi	28.75 - 56.54	38.10	10.0%