As of 2025-11-14, the Intrinsic Value of Mangold AB (MANG.ST) is 1,143.15 SEK. This MANG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1,970.00 SEK, the upside of Mangold AB is -42.00%.
The range of the Intrinsic Value is 218.83 - 7,677.19 SEK
Based on its market price of 1,970.00 SEK and our intrinsic valuation, Mangold AB (MANG.ST) is overvalued by 42.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (452.92) - 2,828.64 | (46.23) | -102.3% |
| DCF (Growth 10y) | 218.83 - 7,677.19 | 1,143.15 | -42.0% |
| DCF (EBITDA 5y) | (657.76) - (343.14) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (415.13) - 113.12 | (1,234.50) | -123450.0% |
| Fair Value | 1,529.47 - 1,529.47 | 1,529.47 | -22.36% |
| P/E | 37.54 - 746.38 | 345.09 | -82.5% |
| EV/EBITDA | (832.16) - (347.97) | (570.38) | -129.0% |
| EPV | (165.40) - 74.31 | (45.55) | -102.3% |
| DDM - Stable | 1,436.87 - 8,907.28 | 5,172.09 | 162.5% |
| DDM - Multi | 605.19 - 3,000.49 | 1,016.40 | -48.4% |
| Market Cap (mil) | 925.90 |
| Beta | 0.14 |
| Outstanding shares (mil) | 0.47 |
| Enterprise Value (mil) | 1,393.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.02% |
| Cost of Debt | 4.25% |
| WACC | 4.23% |