As of 2025-11-13, the Intrinsic Value of Moment Group AB (MOMENT.ST) is 4.43 SEK. This MOMENT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.48 SEK, the upside of Moment Group AB is -31.60%.
The range of the Intrinsic Value is (7.38) - 178.37 SEK
Based on its market price of 6.48 SEK and our intrinsic valuation, Moment Group AB (MOMENT.ST) is overvalued by 31.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.38) - 178.37 | 4.43 | -31.6% |
| DCF (Growth 10y) | 1.06 - 288.50 | 19.39 | 199.2% |
| DCF (EBITDA 5y) | (11.28) - (8.17) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.56) - (1.37) | (1,234.50) | -123450.0% |
| Fair Value | -10.59 - -10.59 | -10.59 | -263.44% |
| P/E | (17.03) - (23.85) | (19.17) | -395.8% |
| EV/EBITDA | (20.27) - 10.14 | (6.96) | -207.4% |
| EPV | 154.36 - 218.26 | 186.31 | 2775.1% |
| DDM - Stable | (25.53) - (203.79) | (114.66) | -1869.5% |
| DDM - Multi | (6.22) - (39.67) | (10.85) | -267.5% |
| Market Cap (mil) | 164.07 |
| Beta | 0.53 |
| Outstanding shares (mil) | 25.32 |
| Enterprise Value (mil) | 685.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.19% |
| Cost of Debt | 6.05% |
| WACC | 5.79% |