NPAPER.ST Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Nordic Paper Holding AB (NPAPER.ST) is
147.11 SEK. This NPAPER.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.72 SEK, the upside of Nordic Paper Holding AB is
201.90%.
The range of the Intrinsic Value is 111.02 - 214.57 SEK
147.11 SEK
Intrinsic Value
NPAPER.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
111.02 - 214.57 |
147.11 |
201.9% |
| DCF (Growth 10y) |
124.45 - 231.75 |
162.02 |
232.5% |
| DCF (EBITDA 5y) |
80.14 - 98.95 |
90.07 |
84.9% |
| DCF (EBITDA 10y) |
100.76 - 129.58 |
114.97 |
136.0% |
| Fair Value |
155.44 - 155.44 |
155.44 |
219.04% |
| P/E |
50.38 - 107.81 |
65.44 |
34.3% |
| EV/EBITDA |
52.11 - 64.20 |
57.63 |
18.3% |
| EPV |
233.89 - 356.32 |
295.10 |
505.7% |
| DDM - Stable |
50.11 - 123.25 |
86.68 |
77.9% |
| DDM - Multi |
69.56 - 130.23 |
90.39 |
85.5% |
NPAPER.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,259.80 |
| Beta |
0.63 |
| Outstanding shares (mil) |
66.91 |
| Enterprise Value (mil) |
4,364.80 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.11% |
| Cost of Debt |
4.25% |
| WACC |
6.11% |