As of 2024-12-14, the Intrinsic Value of Nederman Holding AB (NMAN.ST) is 318.17 SEK. This NMAN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 219.50 SEK, the upside of Nederman Holding AB is 45.00%.

The range of the Intrinsic Value is 197.85 - 711.60 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	197.85 - 711.60	318.17	45.0%
DCF (Growth 10y)	224.19 - 730.56	343.42	56.5%
DCF (EBITDA 5y)	99.77 - 124.19	110.54	-49.6%
DCF (EBITDA 10y)	136.46 - 171.13	151.96	-30.8%
Fair Value	238.57 - 238.57	238.57	8.69%
P/E	113.75 - 152.91	138.64	-36.8%
EV/EBITDA	65.90 - 133.15	99.69	-54.6%
EPV	173.59 - 246.99	210.29	-4.2%
DDM - Stable	115.57 - 435.71	275.64	25.6%
DDM - Multi	150.30 - 422.10	219.50	-0.0%