As of 2026-03-08, the Intrinsic Value of Litium AB (LITI.ST) is 7.65 SEK. This LITI.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 11.00 SEK, the upside of Litium AB is -30.50%.
The range of the Intrinsic Value is 4.64 - 9.15 SEK
Based on its market price of 11.00 SEK and our intrinsic valuation, Litium AB (LITI.ST) is overvalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (416.67) - (36.79) | (66.99) | -709.0% |
| DCF (Growth 10y) | (37.68) - (400.46) | (66.60) | -705.5% |
| DCF (EBITDA 5y) | 4.64 - 9.15 | 7.65 | -30.5% |
| DCF (EBITDA 10y) | 2.95 - 9.70 | 7.26 | -34.0% |
| Fair Value | -0.86 - -0.86 | -0.86 | -107.86% |
| P/E | (2.74) - (5.02) | (3.21) | -129.2% |
| EV/EBITDA | 7.26 - 12.35 | 10.32 | -6.2% |
| EPV | 30.65 - 39.24 | 34.95 | 217.7% |
| DDM - Stable | (2.50) - (18.16) | (10.33) | -193.9% |
| DDM - Multi | (5.91) - (34.79) | (10.25) | -193.2% |
| Market Cap (mil) | 212.85 |
| Beta | 0.46 |
| Outstanding shares (mil) | 19.35 |
| Enterprise Value (mil) | 196.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.51% |
| Cost of Debt | 5.00% |
| WACC | 5.24% |