What is the intrinsic value of ME.ST?

As of 2026-04-04, the Intrinsic Value of Modern Ekonomi Sverige Holding AB (publ) (ME.ST) is 5.05 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 -49.40%.

The range of the Intrinsic Value is 2.90 - 12.02 SEK

Is ME.ST undervalued or overvalued?

Based on its market price of 9.98 SEK and our intrinsic valuation, Modern Ekonomi Sverige Holding AB (publ) (ME.ST) is overvalued by 49.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.90 - 12.02	5.05	-49.4%
DCF (Growth 10y)	2.30 - 8.81	3.86	-61.4%
DCF (EBITDA 5y)	0.89 - 2.15	1.49	-85.0%
DCF (EBITDA 10y)	1.38 - 2.77	2.02	-79.8%
Fair Value	6.67 - 6.67	6.67	-33.18%
P/E	2.46 - 4.49	3.38	-66.1%
EV/EBITDA	1.37 - 2.77	2.16	-78.3%
EPV	57.17 - 84.95	71.06	612.0%
DDM - Stable	2.83 - 11.82	7.33	-26.6%
DDM - Multi	2.64 - 8.77	4.08	-59.1%