MOMENT.ST Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of Moment Group AB (MOMENT.ST) is
16.66 SEK. This MOMENT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.60 SEK, the upside of Moment Group AB is
73.50%.
The range of the Intrinsic Value is 1.74 - 78.02 SEK
16.66 SEK
Intrinsic Value
MOMENT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.74 - 78.02 |
16.66 |
73.5% |
| DCF (Growth 10y) |
5.09 - 90.80 |
21.91 |
128.2% |
| DCF (EBITDA 5y) |
(6.63) - 8.11 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.96) - 20.65 |
7.30 |
-23.9% |
| Fair Value |
6.51 - 6.51 |
6.51 |
-32.19% |
| P/E |
6.79 - 11.80 |
9.56 |
-0.4% |
| EV/EBITDA |
(15.77) - 5.67 |
(8.36) |
-187.1% |
| EPV |
16.09 - 84.72 |
50.41 |
425.1% |
| DDM - Stable |
12.56 - 35.33 |
23.95 |
149.5% |
| DDM - Multi |
20.43 - 46.65 |
28.64 |
198.3% |
MOMENT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
239.68 |
| Beta |
0.44 |
| Outstanding shares (mil) |
24.97 |
| Enterprise Value (mil) |
837.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.28% |
| Cost of Debt |
9.15% |
| WACC |
7.56% |