As of 2025-05-20, the Intrinsic Value of Kungsleden AB (KLED.ST) is 129.45 Kungsleden. This KLED.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 120.40 Kungsleden, the upside of Kungsleden AB is 2.30%.
The range of the Intrinsic Value is 41.78 - 693.90 Kungsleden
Based on its market price of 120.40 Kungsleden and our intrinsic valuation, Kungsleden AB (KLED.ST) is undervalued by 2.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.78 - 693.90 | 129.45 | 2.3% |
| DCF (Growth 10y) | 50.57 - 677.37 | 135.33 | 7.0% |
| DCF (EBITDA 5y) | 93.79 - 158.41 | 137.58 | 8.8% |
| DCF (EBITDA 10y) | 95.16 - 171.50 | 142.16 | 12.4% |
| P/E | 122.01 - 155.62 | 133.87 | 5.8% |
| EV/EBITDA | 97.65 - 152.75 | 145.14 | 14.7% |
| EPV | (2.34) - 31.83 | 14.74 | -88.3% |
| DDM - Stable | 133.03 - 635.44 | 384.24 | 203.7% |
| DDM - Multi | 96.66 - 353.55 | 151.17 | 19.5% |
| Market Cap (mil) | 26,295.80 |
| Beta | 0.91 |
| Outstanding shares (mil) | 218.40 |
| Enterprise Value (mil) | 47,027.00 |
| Market risk premium | 5.22% |
| Cost of Equity | 7.22% |
| Cost of Debt | 4.25% |
| WACC | 5.59% |