As of 2024-12-14, the Intrinsic Value of Modern Ekonomi Sverige Holding AB (publ) (ME.ST) is 5.74 SEK. This ME.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.98 SEK, the upside of Modern Ekonomi Sverige Holding AB (publ) is -42.50%.

The range of the Intrinsic Value is 3.30 - 14.19 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	3.30 - 14.19	5.74	-42.5%
DCF (Growth 10y)	2.50 - 9.92	4.18	-58.1%
DCF (EBITDA 5y)	1.65 - 3.64	2.54	-74.6%
DCF (EBITDA 10y)	1.94 - 3.94	2.81	-71.8%
Fair Value	6.67 - 6.67	6.67	-33.18%
P/E	3.59 - 7.98	5.39	-46.0%
EV/EBITDA	2.55 - 6.04	4.03	-59.6%
EPV	54.93 - 74.75	64.84	549.7%
DDM - Stable	3.16 - 13.71	8.43	-15.5%
DDM - Multi	2.86 - 9.78	4.44	-55.5%