As of 2024-12-13, the Intrinsic Value of Proact IT Group AB (PACT.ST) is
181.10 SEK. This PACT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 133.00 SEK, the upside of Proact IT Group AB is
36.20%.
The range of the Intrinsic Value is 120.80 - 395.39 SEK
181.10 SEK
Intrinsic Value
PACT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.80 - 395.39 |
181.10 |
36.2% |
| DCF (Growth 10y) |
136.73 - 418.78 |
199.13 |
49.7% |
| DCF (EBITDA 5y) |
91.62 - 111.36 |
104.66 |
-21.3% |
| DCF (EBITDA 10y) |
110.84 - 140.12 |
127.82 |
-3.9% |
| Fair Value |
106.51 - 106.51 |
106.51 |
-19.92% |
| P/E |
119.67 - 179.50 |
140.68 |
5.8% |
| EV/EBITDA |
119.56 - 141.13 |
134.74 |
1.3% |
| EPV |
171.05 - 234.83 |
202.94 |
52.6% |
| DDM - Stable |
84.56 - 353.74 |
219.15 |
64.8% |
| DDM - Multi |
83.38 - 274.86 |
128.40 |
-3.5% |
PACT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,589.07 |
| Beta |
0.93 |
| Outstanding shares (mil) |
26.99 |
| Enterprise Value (mil) |
3,502.87 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.12% |
| Cost of Debt |
4.25% |
| WACC |
6.68% |