As of 2024-12-15, 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
120.40 Kungsleden
Stock Price
129.45 Kungsleden
Intrinsic Value
KLED.ST Intrinsic Value - Valuation Summary
|
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% |
KLED.ST Intrinsic Value - Key Valuation Metrics
| 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% |