As of 2024-12-11, the Intrinsic Value of Nordic Waterproofing Holding AB (NWG.ST) is 183.94 SEK. This NWG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.40 SEK, the upside of Nordic Waterproofing Holding AB is 11.90%.

The range of the Intrinsic Value is 112.03 - 428.38 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	112.03 - 428.38	183.94	11.9%
DCF (Growth 10y)	135.33 - 472.75	212.44	29.2%
DCF (EBITDA 5y)	68.11 - 87.38	78.16	-52.5%
DCF (EBITDA 10y)	95.98 - 126.34	111.01	-32.5%
Fair Value	88.32 - 88.32	88.32	-46.28%
P/E	118.05 - 151.53	134.86	-18.0%
EV/EBITDA	31.44 - 95.95	65.78	-60.0%
EPV	114.95 - 174.41	144.68	-12.0%
DDM - Stable	94.53 - 383.03	238.78	45.2%
DDM - Multi	123.82 - 368.72	182.91	11.3%