As of 2024-12-13, the Intrinsic Value of Lindab International AB (LIAB.ST) is
178.04 SEK. This LIAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 234.00 SEK, the upside of Lindab International AB is
-23.90%.
The range of the Intrinsic Value is 106.95 - 384.08 SEK
178.04 SEK
Intrinsic Value
LIAB.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
106.95 - 384.08 |
178.04 |
-23.9% |
| DCF (Growth 10y) |
123.93 - 394.48 |
193.97 |
-17.1% |
| DCF (EBITDA 5y) |
109.65 - 198.01 |
147.59 |
-36.9% |
| DCF (EBITDA 10y) |
129.36 - 231.48 |
172.27 |
-26.4% |
| Fair Value |
208.82 - 208.82 |
208.82 |
-10.76% |
| P/E |
199.61 - 250.86 |
226.53 |
-3.2% |
| EV/EBITDA |
115.47 - 206.51 |
160.33 |
-31.5% |
| EPV |
156.93 - 238.20 |
197.56 |
-15.6% |
| DDM - Stable |
78.67 - 266.51 |
172.59 |
-26.2% |
| DDM - Multi |
124.86 - 310.42 |
176.01 |
-24.8% |
LIAB.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,026.40 |
| Beta |
0.70 |
| Outstanding shares (mil) |
77.04 |
| Enterprise Value (mil) |
22,160.40 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.40% |
| Cost of Debt |
4.25% |
| WACC |
7.56% |