As of 2025-05-04, the Intrinsic Value of Karnov Group AB (publ) (KAR.ST) is 50.42 SEK. This KAR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.00 SEK, the upside of Karnov Group AB (publ) is -44.00%.
The range of the Intrinsic Value is 17.07 - 522.54 SEK
Based on its market price of 90.00 SEK and our intrinsic valuation, Karnov Group AB (publ) (KAR.ST) is overvalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.07 - 522.54 | 50.42 | -44.0% |
| DCF (Growth 10y) | 35.35 - 747.04 | 82.44 | -8.4% |
| DCF (EBITDA 5y) | 10.03 - 19.78 | 15.09 | -83.2% |
| DCF (EBITDA 10y) | 22.30 - 37.93 | 30.06 | -66.6% |
| Fair Value | -7.67 - -7.67 | -7.67 | -108.52% |
| P/E | (4.87) - (4.97) | (4.66) | -105.2% |
| EV/EBITDA | 11.31 - 28.47 | 21.27 | -76.4% |
| EPV | 102.87 - 144.39 | 123.63 | 37.4% |
| DDM - Stable | (5.04) - (65.73) | (35.38) | -139.3% |
| DDM - Multi | 5.03 - 52.19 | 9.27 | -89.7% |
| Market Cap (mil) | 9,709.20 |
| Beta | 0.28 |
| Outstanding shares (mil) | 107.88 |
| Enterprise Value (mil) | 12,176.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.17% |
| Cost of Debt | 5.00% |
| WACC | 5.73% |