KAPIAB.ST Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Kalleback Property Invest AB (KAPIAB.ST) is
399.92 SEK. This KAPIAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 176.50 SEK, the upside of Kalleback Property Invest AB is
126.60%.
The range of the Intrinsic Value is 302.09 - 563.78 SEK
399.92 SEK
Intrinsic Value
KAPIAB.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
302.09 - 563.78 |
399.92 |
126.6% |
| DCF (Growth 10y) |
383.37 - 676.37 |
493.23 |
179.5% |
| DCF (EBITDA 5y) |
255.23 - 361.44 |
286.57 |
62.4% |
| DCF (EBITDA 10y) |
338.44 - 471.03 |
381.54 |
116.2% |
| Fair Value |
16.96 - 16.96 |
16.96 |
-90.39% |
| P/E |
33.64 - 90.45 |
51.63 |
-70.7% |
| EV/EBITDA |
173.14 - 291.21 |
211.92 |
20.1% |
| EPV |
156.00 - 235.71 |
195.86 |
11.0% |
| DDM - Stable |
33.95 - 72.39 |
53.17 |
-69.9% |
| DDM - Multi |
62.66 - 88.98 |
72.63 |
-58.8% |
KAPIAB.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
644.23 |
| Beta |
0.10 |
| Outstanding shares (mil) |
3.65 |
| Enterprise Value (mil) |
1,077.46 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.11% |
| Cost of Debt |
4.36% |
| WACC |
4.97% |