As of 2025-07-06, the Intrinsic Value of Nelly Group AB (publ) (NELLY.ST) is 62.47 SEK. This NELLY.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.70 SEK, the upside of Nelly Group AB (publ) is 42.90%.
The range of the Intrinsic Value is 50.05 - 83.52 SEK
Based on its market price of 43.70 SEK and our intrinsic valuation, Nelly Group AB (publ) (NELLY.ST) is undervalued by 42.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.05 - 83.52 | 62.47 | 42.9% |
| DCF (Growth 10y) | 54.15 - 87.41 | 66.55 | 52.3% |
| DCF (EBITDA 5y) | 24.61 - 51.19 | 38.44 | -12.0% |
| DCF (EBITDA 10y) | 34.08 - 59.84 | 46.90 | 7.3% |
| Fair Value | 84.58 - 84.58 | 84.58 | 93.55% |
| P/E | 32.38 - 56.43 | 44.81 | 2.6% |
| EV/EBITDA | 12.28 - 50.57 | 36.53 | -16.4% |
| EPV | 17.19 - 24.34 | 20.77 | -52.5% |
| DDM - Stable | 32.17 - 75.10 | 53.64 | 22.7% |
| DDM - Multi | 35.10 - 64.43 | 45.51 | 4.1% |
| Market Cap (mil) | 1,312.31 |
| Beta | 1.31 |
| Outstanding shares (mil) | 30.03 |
| Enterprise Value (mil) | 1,392.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.21% |
| Cost of Debt | 5.00% |
| WACC | 5.94% |