As of 2024-12-15, the Intrinsic Value of Online Brands Nordic AB (OBAB.ST) is
15.05 SEK. This OBAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.75 SEK, the upside of Online Brands Nordic AB is
9.50%.
The range of the Intrinsic Value is 10.55 - 25.52 SEK
15.05 SEK
Intrinsic Value
OBAB.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.55 - 25.52 |
15.05 |
9.5% |
| DCF (Growth 10y) |
15.13 - 34.08 |
20.87 |
51.8% |
| DCF (EBITDA 5y) |
4.85 - 9.56 |
7.88 |
-42.7% |
| DCF (EBITDA 10y) |
9.47 - 16.49 |
13.68 |
-0.5% |
| Fair Value |
-1.04 - -1.04 |
-1.04 |
-107.56% |
| P/E |
(0.82) - (1.90) |
(1.28) |
-109.3% |
| EV/EBITDA |
(0.13) - 8.34 |
3.40 |
-75.2% |
| EPV |
60.03 - 76.38 |
68.20 |
396.0% |
| DDM - Stable |
(2.85) - (18.60) |
(10.72) |
-178.0% |
| DDM - Multi |
9.10 - 46.50 |
15.26 |
11.0% |
OBAB.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
310.34 |
| Beta |
0.74 |
| Outstanding shares (mil) |
22.57 |
| Enterprise Value (mil) |
335.04 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.06% |
| Cost of Debt |
22.51% |
| WACC |
7.81% |