As of 2025-07-04, the Intrinsic Value of The Lexington Company AB (publ) (LEX.ST) is 71.31 SEK. This LEX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.00 SEK, the upside of The Lexington Company AB (publ) is 103.70%.
The range of the Intrinsic Value is 59.43 - 91.51 SEK
Based on its market price of 35.00 SEK and our intrinsic valuation, The Lexington Company AB (publ) (LEX.ST) is undervalued by 103.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.43 - 91.51 | 71.31 | 103.7% |
| DCF (Growth 10y) | 69.39 - 106.97 | 83.36 | 138.2% |
| DCF (EBITDA 5y) | 49.42 - 65.44 | 57.12 | 63.2% |
| DCF (EBITDA 10y) | 59.47 - 79.29 | 68.63 | 96.1% |
| Fair Value | 19.42 - 19.42 | 19.42 | -44.52% |
| P/E | 27.22 - 46.76 | 31.40 | -10.3% |
| EV/EBITDA | 43.07 - 64.95 | 50.62 | 44.6% |
| EPV | 240.25 - 334.66 | 287.45 | 721.3% |
| DDM - Stable | 23.34 - 61.63 | 42.48 | 21.4% |
| DDM - Multi | 25.52 - 58.07 | 36.08 | 3.1% |
| Market Cap (mil) | 209.18 |
| Beta | 0.90 |
| Outstanding shares (mil) | 5.98 |
| Enterprise Value (mil) | 156.16 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.16% |
| Cost of Debt | 5.00% |
| WACC | 6.93% |