As of 2025-05-15, the Intrinsic Value of NP3 Fastigheter AB (NP3.ST) is 352.10 SEK. This NP3.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 259.00 SEK, the upside of NP3 Fastigheter AB is 35.90%.
The range of the Intrinsic Value is 217.17 - 626.72 SEK
Based on its market price of 259.00 SEK and our intrinsic valuation, NP3 Fastigheter AB (NP3.ST) is undervalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.17 - 626.72 | 352.10 | 35.9% |
| DCF (Growth 10y) | 326.43 - 828.24 | 492.23 | 90.0% |
| DCF (EBITDA 5y) | 271.29 - 355.23 | 310.49 | 19.9% |
| DCF (EBITDA 10y) | 382.20 - 523.74 | 447.45 | 72.8% |
| Fair Value | 373.70 - 373.70 | 373.70 | 44.29% |
| P/E | 190.14 - 266.77 | 225.02 | -13.1% |
| EV/EBITDA | 203.96 - 252.24 | 234.42 | -9.5% |
| EPV | 76.82 - 196.97 | 136.90 | -47.1% |
| DDM - Stable | 164.76 - 389.64 | 277.20 | 7.0% |
| DDM - Multi | 236.54 - 439.12 | 307.86 | 18.9% |
| Market Cap (mil) | 15,853.75 |
| Beta | 0.40 |
| Outstanding shares (mil) | 61.21 |
| Enterprise Value (mil) | 28,490.75 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.90% |
| Cost of Debt | 5.06% |
| WACC | 5.05% |