As of 2024-12-14, the Intrinsic Value of MultiQ International AB (MULQ.ST) is
0.84 MultiQ International. This MULQ.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.52 MultiQ International, the upside of MultiQ International AB is
-26.30%.
The range of the Intrinsic Value is 0.56 - 4.28 MultiQ International
1.52 MultiQ International
Stock Price
0.84 MultiQ International
Intrinsic Value
MULQ.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.56 - 4.28 |
0.84 |
-26.3% |
| DCF (Growth 10y) |
0.93 - 8.59 |
1.52 |
33.0% |
| DCF (EBITDA 5y) |
0.86 - 1.55 |
1.15 |
1.1% |
| DCF (EBITDA 10y) |
1.07 - 2.05 |
1.48 |
29.3% |
| P/E |
(0.27) - 0.11 |
(0.09) |
-107.7% |
| EV/EBITDA |
0.71 - 1.25 |
0.94 |
-18.1% |
| EPV |
1.12 - 1.57 |
1.35 |
17.9% |
| DDM - Stable |
(0.40) - (5.72) |
(3.06) |
-367.9% |
| DDM - Multi |
0.63 - 7.23 |
1.17 |
2.7% |
MULQ.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
185.56 |
| Beta |
0.24 |
| Outstanding shares (mil) |
122.40 |
| Enterprise Value (mil) |
124.88 |
| Market risk premium |
5.22% |
| Cost of Equity |
6.69% |
| Cost of Debt |
5.00% |
| WACC |
6.62% |