As of 2024-12-14, the Intrinsic Value of OX2 AB (publ) (OX2.ST) is
82.54 SEK. This OX2.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.55 SEK, the upside of OX2 AB (publ) is
38.60%.
The range of the Intrinsic Value is 60.60 - 150.99 SEK
82.54 SEK
Intrinsic Value
OX2.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.60 - 150.99 |
82.54 |
38.6% |
| DCF (Growth 10y) |
72.21 - 175.51 |
97.45 |
63.6% |
| DCF (EBITDA 5y) |
65.17 - 78.81 |
72.81 |
22.3% |
| DCF (EBITDA 10y) |
74.80 - 94.22 |
84.92 |
42.6% |
| Fair Value |
43.30 - 43.30 |
43.30 |
-27.29% |
| P/E |
30.48 - 45.14 |
36.01 |
-39.5% |
| EV/EBITDA |
38.44 - 60.03 |
47.98 |
-19.4% |
| EPV |
53.98 - 68.25 |
61.12 |
2.6% |
| DDM - Stable |
20.84 - 83.63 |
52.23 |
-12.3% |
| DDM - Multi |
45.81 - 143.01 |
69.41 |
16.5% |
OX2.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,228.57 |
| Beta |
0.52 |
| Outstanding shares (mil) |
272.52 |
| Enterprise Value (mil) |
13,227.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.84% |
| Cost of Debt |
5.00% |
| WACC |
6.83% |