As of 2024-12-14, the Intrinsic Value of Lime Technologies AB (publ) (LIME.ST) is
259.87 SEK. This LIME.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 358.50 SEK, the upside of Lime Technologies AB (publ) is
-27.50%.
The range of the Intrinsic Value is 153.14 - 817.67 SEK
259.87 SEK
Intrinsic Value
LIME.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
153.14 - 817.67 |
259.87 |
-27.5% |
| DCF (Growth 10y) |
230.06 - 1,158.48 |
379.96 |
6.0% |
| DCF (EBITDA 5y) |
136.76 - 229.54 |
174.95 |
-51.2% |
| DCF (EBITDA 10y) |
195.05 - 331.31 |
250.20 |
-30.2% |
| Fair Value |
167.93 - 167.93 |
167.93 |
-53.16% |
| P/E |
184.46 - 279.12 |
234.54 |
-34.6% |
| EV/EBITDA |
115.54 - 208.85 |
166.36 |
-53.6% |
| EPV |
193.04 - 286.48 |
239.76 |
-33.1% |
| DDM - Stable |
82.31 - 527.69 |
305.00 |
-14.9% |
| DDM - Multi |
150.77 - 736.60 |
248.71 |
-30.6% |
LIME.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,762.14 |
| Beta |
0.82 |
| Outstanding shares (mil) |
13.28 |
| Enterprise Value (mil) |
4,970.99 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.93% |
| Cost of Debt |
4.25% |
| WACC |
6.81% |