NOBINA.ST Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Nobina AB (publ) (NOBINA.ST) is
108.56 Nobina. This NOBINA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.80 Nobina, the upside of Nobina AB (publ) is
37.40%.
The range of the Intrinsic Value is 72.63 - 175.39 Nobina
107.80 Nobina
Stock Price
108.56 Nobina
Intrinsic Value
NOBINA.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
72.63 - 175.39 |
108.56 |
37.4% |
| DCF (Growth 10y) |
75.98 - 172.79 |
109.98 |
39.2% |
| DCF (EBITDA 5y) |
25.32 - 44.54 |
33.08 |
-58.1% |
| DCF (EBITDA 10y) |
47.06 - 73.79 |
58.15 |
-26.4% |
| P/E |
48.22 - 85.98 |
71.97 |
-8.9% |
| EV/EBITDA |
11.95 - 58.17 |
33.76 |
-57.3% |
| EPV |
205.41 - 314.61 |
260.01 |
229.1% |
| DDM - Stable |
56.76 - 143.21 |
99.98 |
26.6% |
| DDM - Multi |
51.84 - 107.05 |
70.42 |
-10.9% |
NOBINA.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,305.90 |
| Beta |
1.05 |
| Outstanding shares (mil) |
86.33 |
| Enterprise Value (mil) |
11,809.80 |
| Market risk premium |
5.22% |
| Cost of Equity |
6.67% |
| Cost of Debt |
4.25% |
| WACC |
5.03% |