As of 2025-07-16, the Intrinsic Value of LeoVegas AB (publ) (LEO.ST) is 73.41 SEK. This LEO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.95 SEK, the upside of LeoVegas AB (publ) is 20.50%.
The range of the Intrinsic Value is 49.69 - 143.58 SEK
Based on its market price of 60.95 SEK and our intrinsic valuation, LeoVegas AB (publ) (LEO.ST) is undervalued by 20.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.69 - 143.58 | 73.41 | 20.5% |
| DCF (Growth 10y) | 58.91 - 158.43 | 84.20 | 38.1% |
| DCF (EBITDA 5y) | 34.14 - 45.87 | 42.05 | -31.0% |
| DCF (EBITDA 10y) | 45.20 - 60.83 | 54.81 | -10.1% |
| Fair Value | 1.07 - 1.07 | 1.07 | -98.25% |
| P/E | 0.62 - 35.80 | 13.61 | -77.7% |
| EV/EBITDA | 25.05 - 43.16 | 34.28 | -43.8% |
| EPV | 130.52 - 167.70 | 149.11 | 144.6% |
| DDM - Stable | 0.50 - 1.80 | 1.15 | -98.1% |
| DDM - Multi | 178.47 - 233.70 | 194.08 | 218.4% |
| Market Cap (mil) | 5,951.95 |
| Beta | 0.57 |
| Outstanding shares (mil) | 97.65 |
| Enterprise Value (mil) | 6,243.75 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.04% |
| Cost of Debt | 4.26% |
| WACC | 6.66% |