LIVI.ST
Liv ihop AB (publ)
Price:  
5.50 
SEK
Volume:  
7,520.00
Sweden | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LIVI.ST Intrinsic Value

-2,340.40 %
Upside

As of 2024-12-12, the Intrinsic Value of Liv ihop AB (publ) (LIVI.ST) is (123.22) SEK. This LIVI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.50 SEK, the upside of Liv ihop AB (publ) is -2,340.40%.

The range of the Intrinsic Value is (930.87) - (67.05) SEK

Note: result may not be accurate due to the invalid valuation result of DCF model.

5.50 SEK
Stock Price
(123.22) SEK
Intrinsic Value
Intrinsic Value Details

LIVI.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (930.87) - (67.05) (123.22) -2340.4%
DCF (Growth 10y) (69.67) - (883.17) (122.81) -2332.9%
DCF (EBITDA 5y) (24.92) - (27.42) (1,234.50) -123450.0%
DCF (EBITDA 10y) (33.32) - (37.95) (1,234.50) -123450.0%
Fair Value -49.62 - -49.62 -49.62 -1,002.16%
P/E (148.66) - (192.12) (162.25) -3050.1%
EV/EBITDA (8.61) - (9.05) (9.36) -270.3%
EPV 104.23 - 135.57 119.90 2080.0%
DDM - Stable (144.30) - (1,793.70) (969.00) -17718.2%
DDM - Multi (42.16) - (415.54) (77.15) -1502.6%

LIVI.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47.74
Beta -0.20
Outstanding shares (mil) 8.68
Enterprise Value (mil) 52.05
Market risk premium 5.10%
Cost of Equity 6.57%
Cost of Debt 5.00%
WACC 5.84%