As of 2025-07-08, the Intrinsic Value of Nederman Holding AB (NMAN.ST) is 247.12 SEK. This NMAN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 179.80 SEK, the upside of Nederman Holding AB is 37.40%.
The range of the Intrinsic Value is 146.48 - 605.93 SEK
Based on its market price of 179.80 SEK and our intrinsic valuation, Nederman Holding AB (NMAN.ST) is undervalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 146.48 - 605.93 | 247.12 | 37.4% |
| DCF (Growth 10y) | 201.44 - 758.97 | 324.33 | 80.4% |
| DCF (EBITDA 5y) | 106.55 - 154.52 | 128.58 | -28.5% |
| DCF (EBITDA 10y) | 152.69 - 226.18 | 185.62 | 3.2% |
| Fair Value | 223.61 - 223.61 | 223.61 | 24.37% |
| P/E | 126.83 - 153.51 | 138.33 | -23.1% |
| EV/EBITDA | 76.83 - 137.01 | 100.62 | -44.0% |
| EPV | 145.17 - 247.57 | 196.37 | 9.2% |
| DDM - Stable | 81.75 - 342.66 | 212.20 | 18.0% |
| DDM - Multi | 129.35 - 409.78 | 195.26 | 8.6% |
| Market Cap (mil) | 6,319.97 |
| Beta | 0.81 |
| Outstanding shares (mil) | 35.15 |
| Enterprise Value (mil) | 8,165.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.00% |
| Cost of Debt | 4.44% |
| WACC | 5.95% |