As of 2024-12-12, the Intrinsic Value of Jetpak Top Holding AB (publ) (JETPAK.ST) is 137.46 SEK. This JETPAK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.00 SEK, the upside of Jetpak Top Holding AB (publ) is 33.50%.

The range of the Intrinsic Value is 77.22 - 643.81 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	77.22 - 643.81	137.46	33.5%
DCF (Growth 10y)	87.19 - 667.33	149.35	45.0%
DCF (EBITDA 5y)	37.89 - 48.06	45.07	-56.2%
DCF (EBITDA 10y)	53.67 - 71.06	64.00	-37.9%
Fair Value	156.56 - 156.56	156.56	52.00%
P/E	62.47 - 96.69	78.45	-23.8%
EV/EBITDA	37.42 - 103.58	75.49	-26.7%
EPV	640.00 - 1,011.43	825.72	701.7%
DDM - Stable	74.93 - 797.31	436.12	323.4%
DDM - Multi	63.85 - 541.88	115.35	12.0%