As of 2024-12-13, the Intrinsic Value of MaxFastigheter i Sverige AB (MAXF.ST) is
75.59 SEK. This MAXF.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.20 SEK, the upside of MaxFastigheter i Sverige AB is
50.60%.
The range of the Intrinsic Value is 36.17 - 158.39 SEK
75.59 SEK
Intrinsic Value
MAXF.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.17 - 158.39 |
75.59 |
50.6% |
| DCF (Growth 10y) |
73.61 - 234.65 |
125.67 |
150.3% |
| DCF (EBITDA 5y) |
(16.32) - 44.44 |
7.68 |
-84.7% |
| DCF (EBITDA 10y) |
20.14 - 103.00 |
52.11 |
3.8% |
| Fair Value |
18.73 - 18.73 |
18.73 |
-62.69% |
| P/E |
43.38 - 70.69 |
60.61 |
20.7% |
| EV/EBITDA |
(50.59) - 41.46 |
(0.70) |
-101.4% |
| EPV |
(28.54) - 3.34 |
(12.60) |
-125.1% |
| DDM - Stable |
26.36 - 67.94 |
47.15 |
-6.1% |
| DDM - Multi |
55.76 - 119.08 |
76.73 |
52.9% |
MAXF.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,086.33 |
| Beta |
0.81 |
| Outstanding shares (mil) |
21.64 |
| Enterprise Value (mil) |
2,819.07 |
| Market risk premium |
4.74% |
| Cost of Equity |
7.96% |
| Cost of Debt |
5.18% |
| WACC |
5.70% |