As of 2024-12-14, the Intrinsic Value of Investment Oresund AB (ORES.ST) is 75.52 SEK. This ORES.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 109.80 SEK, the upside of Investment Oresund AB is -31.20%.

The range of the Intrinsic Value is 57.13 - 119.56 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	57.13 - 119.56	75.52	-31.2%
DCF (Growth 10y)	60.17 - 117.88	77.37	-29.5%
DCF (EBITDA 5y)	42.04 - 46.18	43.87	-60.0%
DCF (EBITDA 10y)	49.45 - 57.84	53.24	-51.5%
Fair Value	527.15 - 527.15	527.15	380.10%
P/E	36.73 - 165.32	86.61	-21.1%
EV/EBITDA	50.25 - 113.18	92.69	-15.6%
EPV	(4.24) - (9.33)	(6.79)	-106.2%
DDM - Stable	170.35 - 525.30	347.83	216.8%
DDM - Multi	44.75 - 104.56	62.37	-43.2%