As of 2025-11-19, the Intrinsic Value of Nordic Waterproofing Holding AB (NWG.ST) is 148.83 SEK. This NWG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.40 SEK, the upside of Nordic Waterproofing Holding AB is -18.40%.
The range of the Intrinsic Value is 86.00 - 416.24 SEK
Based on its market price of 182.40 SEK and our intrinsic valuation, Nordic Waterproofing Holding AB (NWG.ST) is overvalued by 18.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.00 - 416.24 | 148.83 | -18.4% |
| DCF (Growth 10y) | 115.14 - 509.86 | 190.62 | 4.5% |
| DCF (EBITDA 5y) | 46.77 - 84.32 | 70.07 | -61.6% |
| DCF (EBITDA 10y) | 70.89 - 120.15 | 99.13 | -45.7% |
| Fair Value | 35.51 - 35.51 | 35.51 | -80.53% |
| P/E | 112.57 - 152.68 | 125.37 | -31.3% |
| EV/EBITDA | 12.31 - 134.27 | 63.04 | -65.4% |
| EPV | 70.83 - 109.61 | 90.22 | -50.5% |
| DDM - Stable | 82.07 - 383.59 | 232.83 | 27.6% |
| DDM - Multi | 125.12 - 421.61 | 189.26 | 3.8% |
| Market Cap (mil) | 4,392.19 |
| Beta | -0.25 |
| Outstanding shares (mil) | 24.08 |
| Enterprise Value (mil) | 5,088.99 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.86% |
| Cost of Debt | 4.25% |
| WACC | 6.25% |