As of 2025-05-18, the Intrinsic Value of Kontigo Care AB (KONT.ST) is 1.95 SEK. This KONT.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.11 SEK, the upside of Kontigo Care AB is -7.50%.
The range of the Intrinsic Value is 1.54 - 2.39 SEK
Based on its market price of 2.11 SEK and our intrinsic valuation, Kontigo Care AB (KONT.ST) is overvalued by 7.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (17.02) - (0.95) | (2.19) | -203.8% |
| DCF (Growth 10y) | (2.31) - (32.09) | (4.61) | -318.5% |
| DCF (EBITDA 5y) | 1.54 - 2.39 | 1.95 | -7.5% |
| DCF (EBITDA 10y) | 0.95 - 1.86 | 1.37 | -35.0% |
| Fair Value | 0.55 - 0.55 | 0.55 | -73.95% |
| P/E | 0.16 - 0.65 | 0.37 | -82.5% |
| EV/EBITDA | 1.32 - 2.38 | 1.93 | -8.6% |
| EPV | 6.19 - 8.37 | 7.28 | 245.1% |
| DDM - Stable | 0.34 - 5.02 | 2.68 | 26.9% |
| DDM - Multi | (0.54) - (6.33) | (1.00) | -147.5% |
| Market Cap (mil) | 74.38 |
| Beta | 0.30 |
| Outstanding shares (mil) | 35.25 |
| Enterprise Value (mil) | 56.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.47% |
| Cost of Debt | 6.12% |
| WACC | 6.40% |