As of 2024-12-15, the Intrinsic Value of LumenRadio AB (LUMEN.ST) is
111.27 SEK. This LUMEN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.20 SEK, the upside of LumenRadio AB is
14.50%.
The range of the Intrinsic Value is 78.79 - 207.87 SEK
111.27 SEK
Intrinsic Value
LUMEN.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
78.79 - 207.87 |
111.27 |
14.5% |
| DCF (Growth 10y) |
91.90 - 229.38 |
126.67 |
30.3% |
| DCF (EBITDA 5y) |
112.80 - 119.02 |
115.85 |
19.2% |
| DCF (EBITDA 10y) |
123.77 - 137.72 |
130.51 |
34.3% |
| Fair Value |
61.16 - 61.16 |
61.16 |
-37.07% |
| P/E |
97.13 - 97.21 |
97.17 |
-0.0% |
| EV/EBITDA |
97.15 - 97.39 |
97.27 |
0.1% |
| EPV |
85.35 - 109.20 |
97.28 |
0.1% |
| DDM - Stable |
33.05 - 126.20 |
79.62 |
-18.1% |
| DDM - Multi |
60.08 - 176.80 |
89.49 |
-7.9% |
LUMEN.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,222.78 |
| Beta |
0.16 |
| Outstanding shares (mil) |
12.58 |
| Enterprise Value (mil) |
1,143.42 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.46% |
| Cost of Debt |
4.25% |
| WACC |
5.45% |