As of 2024-12-13, the Intrinsic Value of Norditek Group AB (NOTEK.ST) is
11.41 SEK. This NOTEK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 10.15 SEK, the upside of Norditek Group AB is
12.40%.
The range of the Intrinsic Value is 6.77 - 27.69 SEK
11.41 SEK
Intrinsic Value
NOTEK.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.77 - 27.69 |
11.41 |
12.4% |
| DCF (Growth 10y) |
7.30 - 26.98 |
11.69 |
15.2% |
| DCF (EBITDA 5y) |
8.46 - 11.74 |
10.04 |
-1.1% |
| DCF (EBITDA 10y) |
9.38 - 13.62 |
11.36 |
11.9% |
| Fair Value |
-6.52 - -6.52 |
-6.52 |
-164.20% |
| P/E |
(3.81) - 9.84 |
2.09 |
-79.4% |
| EV/EBITDA |
2.63 - 6.59 |
4.01 |
-60.5% |
| EPV |
7.32 - 11.89 |
9.60 |
-5.4% |
| DDM - Stable |
(2.77) - (12.41) |
(7.59) |
-174.8% |
| DDM - Multi |
5.43 - 19.15 |
8.49 |
-16.3% |
NOTEK.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
128.27 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
12.64 |
| Enterprise Value (mil) |
172.56 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.24% |
| Cost of Debt |
5.00% |
| WACC |
5.52% |