As of 2024-12-13, the Intrinsic Value of Link Prop Investment AB (publ) (LINKAB.ST) is 220.71 SEK. This LINKAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.00 SEK, the upside of Link Prop Investment AB (publ) is 43.30%.

The range of the Intrinsic Value is 157.21 - 334.29 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	157.21 - 334.29	220.71	43.3%
DCF (Growth 10y)	204.31 - 405.61	276.72	79.7%
DCF (EBITDA 5y)	237.83 - 522.25	344.92	124.0%
DCF (EBITDA 10y)	282.40 - 601.16	401.32	160.6%
Fair Value	102.72 - 102.72	102.72	-33.30%
P/E	51.19 - 117.23	90.38	-41.3%
EV/EBITDA	214.45 - 505.00	352.42	128.8%
EPV	189.69 - 290.20	239.94	55.8%
DDM - Stable	75.33 - 198.41	136.87	-11.1%
DDM - Multi	149.02 - 288.97	195.01	26.6%