As of 2024-12-14, the Intrinsic Value of Lohilo Foods AB (publ) (LOHILO.ST) is 5.61 SEK. This LOHILO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.42 SEK, the upside of Lohilo Foods AB (publ) is 295.30%.

The range of the Intrinsic Value is 2.38 - 55.29 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(41.76) - (3.64)	(5.97)	-520.6%
DCF (Growth 10y)	2.38 - 55.29	5.61	295.3%
DCF (EBITDA 5y)	(0.98) - (0.88)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	1.29 - 2.61	1.83	28.8%
Fair Value	-2.76 - -2.76	-2.76	-294.56%
P/E	(8.69) - (10.69)	(9.92)	-798.5%
EV/EBITDA	(2.56) - (3.24)	(2.88)	-303.1%
EPV	12.12 - 16.13	14.13	894.7%
DDM - Stable	(8.54) - (124.08)	(66.31)	-4769.9%
DDM - Multi	(2.65) - (29.96)	(4.87)	-443.1%