As of 2024-12-13, the Intrinsic Value of Odd Molly International AB (ODD.ST) is (25.45) Odd Molly International. This ODD.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.10 Odd Molly International, the upside of Odd Molly International AB is -239.80%.

The range of the Intrinsic Value is (129.05) - (14.22) Odd Molly International

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(129.05) - (14.22)	(25.45)	-239.8%
DCF (Growth 10y)	(13.55) - (115.83)	(23.59)	-229.6%
DCF (EBITDA 5y)	(3.23) - (3.87)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(4.63) - (5.51)	(1,234.50)	-123450.0%
P/E	1.21 - 9.11	4.23	-76.8%
EV/EBITDA	(2.55) - (1.10)	(1.95)	-110.7%
EPV	13.11 - 19.44	16.27	-10.6%
DDM - Stable	2.41 - 29.08	15.74	-13.5%
DDM - Multi	7.67 - 74.57	14.10	-22.6%