As of 2026-03-14, the Intrinsic Value of Mekonomen AB (MEKO.ST) is 82.89 SEK. This MEKO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.40 SEK, the upside of Mekonomen AB is 21.20%.
The range of the Intrinsic Value is 13.34 - 903.45 SEK
Based on its market price of 68.40 SEK and our intrinsic valuation, Mekonomen AB (MEKO.ST) is undervalued by 21.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.34 - 903.45 | 82.89 | 21.2% |
| DCF (Growth 10y) | (58.97) - (31.24) | (56.53) | -182.6% |
| DCF (EBITDA 5y) | (24.29) - (7.79) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (24.50) - (4.83) | (1,234.50) | -123450.0% |
| Fair Value | 3.01 - 3.01 | 3.01 | -95.59% |
| P/E | 6.32 - 31.65 | 17.02 | -75.1% |
| EV/EBITDA | (26.52) - 18.32 | (6.36) | -109.3% |
| EPV | 390.78 - 530.76 | 460.77 | 573.6% |
| DDM - Stable | 6.10 - 33.61 | 19.86 | -71.0% |
| DDM - Multi | 50.37 - 118.33 | 63.73 | -6.8% |
| Market Cap (mil) | 3,859.13 |
| Beta | 0.30 |
| Outstanding shares (mil) | 56.42 |
| Enterprise Value (mil) | 9,852.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.76% |
| Cost of Debt | 5.00% |
| WACC | 5.49% |