As of 2024-12-13, the Intrinsic Value of JM AB (JM.ST) is
633.41 SEK. This JM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 173.30 SEK, the upside of JM AB is
265.50%.
The range of the Intrinsic Value is 256.20 - 6,278.51 SEK
633.41 SEK
Intrinsic Value
JM.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
256.20 - 6,278.51 |
633.41 |
265.5% |
| DCF (Growth 10y) |
305.16 - 6,502.67 |
695.10 |
301.1% |
| DCF (EBITDA 5y) |
(9.43) - 84.41 |
14.28 |
-91.8% |
| DCF (EBITDA 10y) |
60.00 - 178.75 |
94.36 |
-45.6% |
| Fair Value |
16.98 - 16.98 |
16.98 |
-90.20% |
| P/E |
36.26 - 162.47 |
98.75 |
-43.0% |
| EV/EBITDA |
(155.59) - (52.38) |
(106.77) |
-161.6% |
| EPV |
221.50 - 462.67 |
342.08 |
97.4% |
| DDM - Stable |
31.74 - 221.72 |
126.73 |
-26.9% |
| DDM - Multi |
267.07 - 1,384.15 |
440.98 |
154.5% |
JM.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,178.68 |
| Beta |
1.61 |
| Outstanding shares (mil) |
64.50 |
| Enterprise Value (mil) |
25,078.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.57% |
| Cost of Debt |
4.25% |
| WACC |
5.13% |