As of 2024-12-14, the Intrinsic Value of Norva24 Group AB (publ) (NORVA.ST) is 35.43 SEK. This NORVA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.90 SEK, the upside of Norva24 Group AB (publ) is 22.60%.

The range of the Intrinsic Value is 21.54 - 77.27 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	21.54 - 77.27	35.43	22.6%
DCF (Growth 10y)	36.86 - 117.14	56.96	97.1%
DCF (EBITDA 5y)	23.68 - 35.53	29.40	1.7%
DCF (EBITDA 10y)	37.26 - 56.15	46.10	59.5%
Fair Value	29.03 - 29.03	29.03	0.45%
P/E	21.37 - 32.72	25.53	-11.7%
EV/EBITDA	22.47 - 41.67	30.17	4.4%
EPV	73.99 - 104.05	89.02	208.0%
DDM - Stable	12.61 - 46.80	29.71	2.8%
DDM - Multi	18.24 - 53.00	27.19	-5.9%