As of 2024-12-15, the Intrinsic Value of Karnov Group AB (publ) (KAR.ST) is
48.23 SEK. This KAR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.90 SEK, the upside of Karnov Group AB (publ) is
-41.10%.
The range of the Intrinsic Value is 15.51 - 536.91 SEK
48.23 SEK
Intrinsic Value
KAR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.51 - 536.91 |
48.23 |
-41.1% |
| DCF (Growth 10y) |
29.78 - 707.21 |
72.43 |
-11.6% |
| DCF (EBITDA 5y) |
5.19 - 14.09 |
8.03 |
-90.2% |
| DCF (EBITDA 10y) |
16.68 - 31.08 |
21.68 |
-73.5% |
| Fair Value |
0.39 - 0.39 |
0.39 |
-99.52% |
| P/E |
0.14 - 9.30 |
3.08 |
-96.2% |
| EV/EBITDA |
(2.75) - 15.71 |
7.35 |
-91.0% |
| EPV |
70.50 - 103.38 |
86.94 |
6.2% |
| DDM - Stable |
0.25 - 3.12 |
1.68 |
-97.9% |
| DDM - Multi |
15.89 - 156.71 |
28.94 |
-64.7% |
KAR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,835.37 |
| Beta |
0.45 |
| Outstanding shares (mil) |
107.88 |
| Enterprise Value (mil) |
11,307.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.32% |
| Cost of Debt |
5.00% |
| WACC |
5.86% |