As of 2025-08-08, the Intrinsic Value of Musti Group Oyj (MUSTI.HE) is 17.88 EUR. This MUSTI.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.70 EUR, the upside of Musti Group Oyj is -13.60%.
The range of the Intrinsic Value is 8.35 - 80.13 EUR
Based on its market price of 20.70 EUR and our intrinsic valuation, Musti Group Oyj (MUSTI.HE) is overvalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.35 - 80.13 | 17.88 | -13.6% |
| DCF (Growth 10y) | 11.95 - 97.31 | 23.37 | 12.9% |
| DCF (EBITDA 5y) | 3.52 - 6.92 | 5.01 | -75.8% |
| DCF (EBITDA 10y) | 6.96 - 12.54 | 9.35 | -54.8% |
| Fair Value | 1.37 - 1.37 | 1.37 | -93.37% |
| P/E | 1.02 - 4.52 | 2.64 | -87.2% |
| EV/EBITDA | 1.42 - 11.80 | 5.50 | -73.4% |
| EPV | 38.11 - 67.19 | 52.65 | 154.3% |
| DDM - Stable | 0.88 - 4.50 | 2.69 | -87.0% |
| DDM - Multi | 11.03 - 43.94 | 17.66 | -14.7% |
| Market Cap (mil) | 694.28 |
| Beta | 0.25 |
| Outstanding shares (mil) | 33.54 |
| Enterprise Value (mil) | 882.72 |
| Market risk premium | 5.68% |
| Cost of Equity | 6.34% |
| Cost of Debt | 9.54% |
| WACC | 6.60% |