As of 2024-12-12, the Intrinsic Value of Maven Wireless Sweden AB (MAVEN.ST) is
3.88 SEK. This MAVEN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.08 SEK, the upside of Maven Wireless Sweden AB is
-57.30%.
The range of the Intrinsic Value is 1.80 - 50.85 SEK
MAVEN.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.80 - 50.85 |
3.88 |
-57.3% |
| DCF (Growth 10y) |
43.94 - 1,112.06 |
88.98 |
879.9% |
| DCF (EBITDA 5y) |
62.13 - 93.32 |
76.79 |
745.7% |
| DCF (EBITDA 10y) |
133.53 - 231.59 |
177.00 |
1849.3% |
| Fair Value |
8.55 - 8.55 |
8.55 |
-5.80% |
| P/E |
10.27 - 32.47 |
21.50 |
136.8% |
| EV/EBITDA |
7.00 - 23.49 |
14.94 |
64.5% |
| EPV |
(1.68) - (3.03) |
(2.35) |
-125.9% |
| DDM - Stable |
4.19 - 116.43 |
60.31 |
564.2% |
| DDM - Multi |
37.65 - 811.07 |
71.91 |
691.9% |
MAVEN.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
470.95 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
51.87 |
| Enterprise Value (mil) |
463.43 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.46% |
| Cost of Debt |
4.25% |
| WACC |
6.43% |