As of 2026-04-11, the Intrinsic Value of Online Brands Nordic AB (OBAB.ST) is 9.56 SEK. This OBAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.95 SEK, the upside of Online Brands Nordic AB is -20.00%.
The range of the Intrinsic Value is 5.60 - 23.51 SEK
Based on its market price of 11.95 SEK and our intrinsic valuation, Online Brands Nordic AB (OBAB.ST) is overvalued by 20.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.60 - 23.51 | 9.56 | -20.0% |
| DCF (Growth 10y) | 6.79 - 25.52 | 10.97 | -8.2% |
| DCF (EBITDA 5y) | 4.19 - 6.86 | 5.79 | -51.5% |
| DCF (EBITDA 10y) | 6.64 - 10.94 | 9.00 | -24.7% |
| Fair Value | -2.41 - -2.41 | -2.41 | -120.18% |
| P/E | (3.35) - (5.31) | (4.43) | -137.0% |
| EV/EBITDA | 0.63 - 9.08 | 4.57 | -61.7% |
| EPV | 99.05 - 148.83 | 123.94 | 937.2% |
| DDM - Stable | (6.21) - (29.67) | (17.94) | -250.1% |
| DDM - Multi | 2.41 - 9.10 | 3.83 | -68.0% |
| Market Cap (mil) | 307.23 |
| Beta | 0.11 |
| Outstanding shares (mil) | 25.71 |
| Enterprise Value (mil) | 325.63 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.45% |
| Cost of Debt | 9.81% |
| WACC | 5.90% |