As of 2024-12-13, the Intrinsic Value of Mekonomen AB (MEKO.ST) is
175.83 SEK. This MEKO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 135.60 SEK, the upside of Mekonomen AB is
29.70%.
The range of the Intrinsic Value is 89.38 - 483.00 SEK
175.83 SEK
Intrinsic Value
MEKO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
89.38 - 483.00 |
175.83 |
29.7% |
| DCF (Growth 10y) |
119.47 - 536.41 |
211.62 |
56.1% |
| DCF (EBITDA 5y) |
17.89 - 51.38 |
28.01 |
-79.3% |
| DCF (EBITDA 10y) |
53.65 - 98.34 |
68.54 |
-49.5% |
| Fair Value |
92.39 - 92.39 |
92.39 |
-31.86% |
| P/E |
66.49 - 113.11 |
98.10 |
-27.7% |
| EV/EBITDA |
37.99 - 86.25 |
56.84 |
-58.1% |
| EPV |
354.63 - 493.34 |
423.99 |
212.7% |
| DDM - Stable |
62.26 - 233.49 |
147.87 |
9.1% |
| DDM - Multi |
93.47 - 278.19 |
140.60 |
3.7% |
MEKO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,588.00 |
| Beta |
1.07 |
| Outstanding shares (mil) |
55.96 |
| Enterprise Value (mil) |
12,004.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.15% |
| Cost of Debt |
5.00% |
| WACC |
6.34% |