OFFHUS.ST Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of Offentliga Hus I Norden AB (publ) (OFFHUS.ST) is
8.44 SEK. This OFFHUS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.72 SEK, the upside of Offentliga Hus I Norden AB (publ) is
-46.30%.
The range of the Intrinsic Value is (2.64) - 64.74 SEK
OFFHUS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.64) - 64.74 |
8.44 |
-46.3% |
| DCF (Growth 10y) |
1.29 - 77.56 |
13.91 |
-11.5% |
| DCF (EBITDA 5y) |
(9.58) - (2.42) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(5.53) - 3.81 |
(1,234.50) |
-123450.0% |
| Fair Value |
8.42 - 8.42 |
8.42 |
-46.46% |
| P/E |
0.45 - 26.50 |
11.43 |
-27.3% |
| EV/EBITDA |
(22.69) - (3.42) |
(13.61) |
-186.6% |
| EPV |
(11.79) - (6.99) |
(9.39) |
-159.7% |
| DDM - Stable |
18.22 - 70.20 |
44.21 |
181.2% |
| DDM - Multi |
0.42 - 1.26 |
0.63 |
-96.0% |
OFFHUS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,023.85 |
| Beta |
|
| Outstanding shares (mil) |
255.97 |
| Enterprise Value (mil) |
9,334.71 |
| Market risk premium |
4.74% |
| Cost of Equity |
6.30% |
| Cost of Debt |
5.61% |
| WACC |
5.09% |