As of 2024-12-14, the Intrinsic Value of Lauritz.com Group A/S (LAUR.ST) is 4.95 SEK. This LAUR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.24 SEK, the upside of Lauritz.com Group A/S is 1,999.10%.

The range of the Intrinsic Value is 1.57 - 19.11 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(1.95) - 6.18	(0.38)	-260.4%
DCF (Growth 10y)	1.57 - 19.11	4.95	1999.1%
DCF (EBITDA 5y)	(3.38) - (2.18)	(1,913.01)	-123450.0%
DCF (EBITDA 10y)	(2.30) - (0.72)	(1,913.01)	-123450.0%
Fair Value	0.27 - 0.27	0.27	15.82%
P/E	0.33 - 1.35	0.81	242.9%
EV/EBITDA	(3.69) - (2.02)	(3.02)	-1379.5%
EPV	19.96 - 21.41	20.68	8663.0%
DDM - Stable	0.53 - 4.04	2.28	867.8%
DDM - Multi	2.95 - 18.53	5.18	2097.0%