As of 2025-05-10, the Intrinsic Value of Instalco AB (INSTAL.ST) is 34.47 SEK. This INSTAL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.48 SEK, the upside of Instalco AB is 25.40%.
The range of the Intrinsic Value is 18.56 - 84.88 SEK
Based on its market price of 27.48 SEK and our intrinsic valuation, Instalco AB (INSTAL.ST) is undervalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.56 - 84.88 | 34.47 | 25.4% |
| DCF (Growth 10y) | 21.99 - 87.78 | 37.89 | 37.9% |
| DCF (EBITDA 5y) | 0.55 - 11.44 | 5.71 | -79.2% |
| DCF (EBITDA 10y) | 6.91 - 19.48 | 12.66 | -53.9% |
| Fair Value | 5.36 - 5.36 | 5.36 | -80.50% |
| P/E | 13.63 - 20.47 | 15.83 | -42.4% |
| EV/EBITDA | (5.76) - 15.92 | 1.47 | -94.6% |
| EPV | 94.89 - 140.97 | 117.93 | 329.2% |
| DDM - Stable | 10.05 - 35.67 | 22.86 | -16.8% |
| DDM - Multi | 18.11 - 47.14 | 25.84 | -6.0% |
| Market Cap (mil) | 7,385.25 |
| Beta | 0.98 |
| Outstanding shares (mil) | 268.75 |
| Enterprise Value (mil) | 11,540.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.36% |
| WACC | 5.86% |