As of 2024-12-12, the Intrinsic Value of Mycronic AB (publ) (MYCR.ST) is
230.24 SEK. This MYCR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 412.00 SEK, the upside of Mycronic AB (publ) is
-44.10%.
The range of the Intrinsic Value is 172.40 - 375.79 SEK
230.24 SEK
Intrinsic Value
MYCR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
172.40 - 375.79 |
230.24 |
-44.1% |
| DCF (Growth 10y) |
211.54 - 447.81 |
279.28 |
-32.2% |
| DCF (EBITDA 5y) |
265.49 - 356.55 |
319.59 |
-22.4% |
| DCF (EBITDA 10y) |
290.81 - 414.09 |
357.40 |
-13.3% |
| Fair Value |
117.48 - 117.48 |
117.48 |
-71.49% |
| P/E |
265.53 - 447.73 |
372.01 |
-9.7% |
| EV/EBITDA |
267.77 - 414.34 |
341.62 |
-17.1% |
| EPV |
122.25 - 156.30 |
139.28 |
-66.2% |
| DDM - Stable |
162.34 - 524.48 |
343.41 |
-16.6% |
| DDM - Multi |
142.24 - 359.16 |
204.00 |
-50.5% |
MYCR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40,210.13 |
| Beta |
1.00 |
| Outstanding shares (mil) |
97.60 |
| Enterprise Value (mil) |
37,887.13 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.85% |
| Cost of Debt |
4.48% |
| WACC |
8.83% |