As of 2025-05-24, the Intrinsic Value of Keskisuomalainen Oyj (KSLAV.HE) is 7.94 EUR. This KSLAV.HE valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 6.80 EUR, the upside of Keskisuomalainen Oyj is 16.80%.
The range of the Intrinsic Value is 1.37 - 68.08 EUR
Based on its market price of 6.80 EUR and our intrinsic valuation, Keskisuomalainen Oyj (KSLAV.HE) is undervalued by 16.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (83.80) - (14.52) | (21.37) | -414.2% |
| DCF (Growth 10y) | 1.37 - 68.08 | 7.94 | 16.8% |
| DCF (EBITDA 5y) | (5.87) - (5.13) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.16) - (2.08) | (1,234.50) | -123450.0% |
| Fair Value | -6.37 - -6.37 | -6.37 | -193.66% |
| P/E | (11.77) - (17.22) | (13.85) | -303.7% |
| EV/EBITDA | (10.41) - (10.97) | (10.88) | -260.0% |
| EPV | 87.98 - 111.96 | 99.97 | 1370.1% |
| DDM - Stable | (26.33) - (163.97) | (95.15) | -1499.3% |
| DDM - Multi | (1.77) - (8.68) | (2.95) | -143.3% |
| Market Cap (mil) | 69.67 |
| Beta | 0.25 |
| Outstanding shares (mil) | 10.25 |
| Enterprise Value (mil) | 113.00 |
| Market risk premium | 5.68% |
| Cost of Equity | 5.51% |
| Cost of Debt | 4.25% |
| WACC | 4.74% |