As of 2025-05-16, the Intrinsic Value of Jetpak Top Holding AB (publ) (JETPAK.ST) is 118.16 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 14.70%.
The range of the Intrinsic Value is 76.63 - 262.81 SEK
Based on its market price of 103.00 SEK and our intrinsic valuation, Jetpak Top Holding AB (publ) (JETPAK.ST) is undervalued by 14.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.63 - 262.81 | 118.16 | 14.7% |
| DCF (Growth 10y) | 89.82 - 285.44 | 133.74 | 29.8% |
| DCF (EBITDA 5y) | 40.59 - 48.15 | 45.82 | -55.5% |
| DCF (EBITDA 10y) | 58.16 - 71.32 | 65.97 | -36.0% |
| Fair Value | 156.53 - 156.53 | 156.53 | 51.97% |
| P/E | 67.35 - 133.24 | 94.28 | -8.5% |
| EV/EBITDA | 44.96 - 103.56 | 80.04 | -22.3% |
| EPV | 718.78 - 1,022.61 | 870.70 | 745.3% |
| DDM - Stable | 74.03 - 342.11 | 208.07 | 102.0% |
| DDM - Multi | 65.58 - 237.72 | 103.05 | 0.1% |
| Market Cap (mil) | 1,255.57 |
| Beta | -0.11 |
| Outstanding shares (mil) | 12.19 |
| Enterprise Value (mil) | 1,281.43 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.78% |
| Cost of Debt | 5.00% |
| WACC | 5.54% |