As of 2024-12-12, the Intrinsic Value of Munters Group AB (MTRS.ST) is
142.58 SEK. This MTRS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 192.20 SEK, the upside of Munters Group AB is
-25.80%.
The range of the Intrinsic Value is 88.13 - 314.90 SEK
142.58 SEK
Intrinsic Value
MTRS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.13 - 314.90 |
142.58 |
-25.8% |
| DCF (Growth 10y) |
123.82 - 401.61 |
190.96 |
-0.6% |
| DCF (EBITDA 5y) |
85.79 - 118.71 |
97.64 |
-49.2% |
| DCF (EBITDA 10y) |
115.14 - 165.22 |
134.30 |
-30.1% |
| Fair Value |
118.74 - 118.74 |
118.74 |
-38.22% |
| P/E |
98.98 - 146.69 |
112.30 |
-41.6% |
| EV/EBITDA |
73.22 - 112.08 |
90.20 |
-53.1% |
| EPV |
39.07 - 64.24 |
51.65 |
-73.1% |
| DDM - Stable |
46.56 - 179.77 |
113.17 |
-41.1% |
| DDM - Multi |
82.39 - 242.38 |
122.39 |
-36.3% |
MTRS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
35,084.57 |
| Beta |
1.33 |
| Outstanding shares (mil) |
182.54 |
| Enterprise Value (mil) |
39,718.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.76% |
| Cost of Debt |
5.00% |
| WACC |
7.17% |