As of 2026-03-13, the Intrinsic Value of LumenRadio AB (LUMEN.ST) is 61.53 SEK. This LUMEN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.70 SEK, the upside of LumenRadio AB is 6.60%.
The range of the Intrinsic Value is 43.76 - 118.83 SEK
Based on its market price of 57.70 SEK and our intrinsic valuation, LumenRadio AB (LUMEN.ST) is undervalued by 6.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.76 - 118.83 | 61.53 | 6.6% |
| DCF (Growth 10y) | 45.83 - 115.43 | 62.39 | 8.1% |
| DCF (EBITDA 5y) | 57.28 - 59.78 | 58.51 | 1.4% |
| DCF (EBITDA 10y) | 57.73 - 62.95 | 60.26 | 4.4% |
| Fair Value | 12.99 - 12.99 | 12.99 | -77.48% |
| P/E | 57.69 - 57.76 | 57.73 | 0.0% |
| EV/EBITDA | 57.59 - 57.71 | 57.65 | -0.1% |
| EPV | 104.78 - 132.77 | 118.78 | 105.9% |
| DDM - Stable | 20.07 - 82.97 | 51.52 | -10.7% |
| DDM - Multi | 40.80 - 129.16 | 61.77 | 7.1% |
| Market Cap (mil) | 725.87 |
| Beta | -0.06 |
| Outstanding shares (mil) | 12.58 |
| Enterprise Value (mil) | 640.24 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.13% |
| Cost of Debt | 4.25% |
| WACC | 5.11% |