As of 2024-12-15, the Intrinsic Value of Orron Energy AB (ORRON.ST) is
101.05 SEK. This ORRON.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 7.22 SEK, the upside of Orron Energy AB is
1,300.40%.
The range of the Intrinsic Value is 91.51 - 185.90 SEK
101.05 SEK
Intrinsic Value
ORRON.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,565.11) - (102.77) |
(193.47) |
-2781.1% |
| DCF (Growth 10y) |
(99.49) - (1,361.58) |
(178.14) |
-2568.7% |
| DCF (EBITDA 5y) |
91.51 - 185.90 |
101.05 |
1300.4% |
| DCF (EBITDA 10y) |
102.85 - 240.59 |
119.47 |
1555.7% |
| Fair Value |
1.15 - 1.15 |
1.15 |
-84.04% |
| P/E |
3.13 - 4.53 |
3.83 |
-46.9% |
| EV/EBITDA |
(0.26) - 58.13 |
20.08 |
178.2% |
| EPV |
(202.15) - (261.74) |
(231.94) |
-3314.3% |
| DDM - Stable |
0.70 - 64.23 |
32.47 |
349.9% |
| DDM - Multi |
(19.33) - (1,386.15) |
(38.22) |
-629.7% |
ORRON.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,063.20 |
| Beta |
0.92 |
| Outstanding shares (mil) |
285.92 |
| Enterprise Value (mil) |
2,683.55 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.34% |
| Cost of Debt |
7.00% |
| WACC |
6.04% |