As of 2024-12-12, the Intrinsic Value of Netel Holding AB (publ) (NETEL.ST) is
19.05 SEK. This NETEL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.10 SEK, the upside of Netel Holding AB (publ) is
45.40%.
The range of the Intrinsic Value is 10.96 - 35.03 SEK
19.05 SEK
Intrinsic Value
NETEL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.96 - 35.03 |
19.05 |
45.4% |
| DCF (Growth 10y) |
19.97 - 51.87 |
30.73 |
134.6% |
| DCF (EBITDA 5y) |
6.85 - 14.43 |
9.57 |
-26.9% |
| DCF (EBITDA 10y) |
12.76 - 23.00 |
16.66 |
27.2% |
| Fair Value |
18.74 - 18.74 |
18.74 |
43.08% |
| P/E |
11.74 - 18.50 |
14.49 |
10.6% |
| EV/EBITDA |
10.31 - 22.52 |
13.67 |
4.3% |
| EPV |
37.11 - 65.00 |
51.05 |
289.7% |
| DDM - Stable |
7.72 - 21.94 |
14.83 |
13.2% |
| DDM - Multi |
9.64 - 22.50 |
13.63 |
4.0% |
NETEL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
635.51 |
| Beta |
0.96 |
| Outstanding shares (mil) |
48.51 |
| Enterprise Value (mil) |
1,391.51 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.02% |
| Cost of Debt |
6.67% |
| WACC |
5.61% |