As of 2024-12-13, the Intrinsic Value of John Mattson Fastighetsforetagen publ AB (JOMA.ST) is
102.12 SEK. This JOMA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.60 SEK, the upside of John Mattson Fastighetsforetagen publ AB is
65.80%.
The range of the Intrinsic Value is 52.13 - 209.47 SEK
102.12 SEK
Intrinsic Value
JOMA.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.13 - 209.47 |
102.12 |
65.8% |
| DCF (Growth 10y) |
75.01 - 250.34 |
130.94 |
112.6% |
| DCF (EBITDA 5y) |
78.31 - 143.04 |
105.58 |
71.4% |
| DCF (EBITDA 10y) |
97.37 - 185.56 |
134.19 |
117.8% |
| Fair Value |
-6.08 - -6.08 |
-6.08 |
-109.86% |
| P/E |
(15.87) - (25.20) |
(17.47) |
-128.4% |
| EV/EBITDA |
59.23 - 111.68 |
77.30 |
25.5% |
| EPV |
(34.64) - 4.47 |
(15.08) |
-124.5% |
| DDM - Stable |
(8.53) - (18.44) |
(13.48) |
-121.9% |
| DDM - Multi |
(127.72) - (222.37) |
(162.93) |
-364.5% |
JOMA.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,668.90 |
| Beta |
0.63 |
| Outstanding shares (mil) |
75.79 |
| Enterprise Value (mil) |
11,772.30 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.45% |
| Cost of Debt |
5.88% |
| WACC |
5.89% |