As of 2025-05-15, the Intrinsic Value of JM AB (JM.ST) is 172.15 SEK. This JM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 157.00 SEK, the upside of JM AB is 9.60%.
The range of the Intrinsic Value is 55.02 - 621.36 SEK
Based on its market price of 157.00 SEK and our intrinsic valuation, JM AB (JM.ST) is undervalued by 9.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (85.46) - 91.80 | (48.84) | -131.1% |
| DCF (Growth 10y) | 55.02 - 621.36 | 172.15 | 9.6% |
| DCF (EBITDA 5y) | (41.42) - 82.21 | 14.57 | -90.7% |
| DCF (EBITDA 10y) | (1.71) - 138.79 | 59.28 | -62.2% |
| Fair Value | 26.43 - 26.43 | 26.43 | -83.16% |
| P/E | 56.57 - 100.13 | 75.71 | -51.8% |
| EV/EBITDA | (113.77) - (60.38) | (82.06) | -152.3% |
| EPV | 73.43 - 175.34 | 124.38 | -20.8% |
| DDM - Stable | 29.95 - 94.54 | 62.25 | -60.4% |
| DDM - Multi | 121.06 - 294.00 | 171.20 | 9.0% |
| Market Cap (mil) | 10,126.50 |
| Beta | 0.70 |
| Outstanding shares (mil) | 64.50 |
| Enterprise Value (mil) | 20,798.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.19% |
| Cost of Debt | 4.25% |
| WACC | 7.40% |