As of 2024-12-15, the Intrinsic Value of Kjell Group AB (publ) (KJELL.ST) is
32.37 SEK. This KJELL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.30 SEK, the upside of Kjell Group AB (publ) is
290.00%.
The range of the Intrinsic Value is 24.58 - 43.95 SEK
32.37 SEK
Intrinsic Value
KJELL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.58 - 43.95 |
32.37 |
290.0% |
| DCF (Growth 10y) |
34.08 - 55.10 |
42.53 |
412.5% |
| DCF (EBITDA 5y) |
0.60 - 1.83 |
1.21 |
-85.4% |
| DCF (EBITDA 10y) |
7.90 - 9.36 |
8.63 |
3.9% |
| Fair Value |
-0.37 - -0.37 |
-0.37 |
-104.49% |
| P/E |
(0.39) - 7.60 |
3.47 |
-58.2% |
| EV/EBITDA |
7.86 - 16.00 |
11.33 |
36.6% |
| EPV |
469.67 - 500.73 |
485.20 |
5745.8% |
| DDM - Stable |
(1.50) - (4.51) |
(3.00) |
-136.2% |
| DDM - Multi |
12.73 - 29.90 |
17.87 |
115.3% |
KJELL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
258.55 |
| Beta |
-0.50 |
| Outstanding shares (mil) |
31.15 |
| Enterprise Value (mil) |
849.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
2.99% |
| Cost of Debt |
5.00% |
| WACC |
3.61% |