ORGC.ST
OrganoClick AB
Price:  
2.89 
SEK
Volume:  
87,198.00
Sweden | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORGC.ST Intrinsic Value

-71.20 %
Upside

As of 2024-12-13, the Intrinsic Value of OrganoClick AB (ORGC.ST) is 0.83 SEK. This ORGC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.89 SEK, the upside of OrganoClick AB is -71.20%.

The range of the Intrinsic Value is 0.23 - 5.02 SEK

2.89 SEK
Stock Price
0.83 SEK
Intrinsic Value
Intrinsic Value Details

ORGC.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.23 - 5.02 0.83 -71.2%
DCF (Growth 10y) 3.89 - 31.12 7.31 153.1%
DCF (EBITDA 5y) 4.33 - 8.20 6.78 134.4%
DCF (EBITDA 10y) 7.13 - 14.05 11.19 287.2%
Fair Value -0.89 - -0.89 -0.89 -130.95%
P/E (2.35) - (2.58) (2.36) -181.7%
EV/EBITDA 1.17 - 2.56 1.84 -36.2%
EPV (2.73) - (3.71) (3.22) -211.4%
DDM - Stable (3.05) - (63.60) (33.32) -1253.1%
DDM - Multi 1.81 - 29.87 3.44 19.0%

ORGC.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 283.56
Beta -0.72
Outstanding shares (mil) 98.12
Enterprise Value (mil) 326.58
Market risk premium 5.10%
Cost of Equity 5.88%
Cost of Debt 7.17%
WACC 6.07%