As of 2024-12-12, the Intrinsic Value of NP3 Fastigheter AB (NP3.ST) is 338.21 SEK. This NP3.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 247.00 SEK, the upside of NP3 Fastigheter AB is 36.90%.

The range of the Intrinsic Value is 233.94 - 520.05 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	233.94 - 520.05	338.21	36.9%
DCF (Growth 10y)	361.76 - 726.13	494.92	100.4%
DCF (EBITDA 5y)	310.66 - 437.40	364.46	47.6%
DCF (EBITDA 10y)	441.52 - 632.66	523.27	111.9%
Fair Value	152.07 - 152.07	152.07	-38.43%
P/E	87.19 - 167.44	108.65	-56.0%
EV/EBITDA	233.62 - 349.31	265.35	7.4%
EPV	47.01 - 130.68	88.84	-64.0%
DDM - Stable	61.91 - 126.28	94.09	-61.9%
DDM - Multi	(0.57) - (0.89)	(0.70)	-100.3%