As of 2024-12-12, the Intrinsic Value of Paxman AB (publ) (PAX.ST) is 85.17 SEK. This PAX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 63.00 SEK, the upside of Paxman AB (publ) is 35.20%.

The range of the Intrinsic Value is 47.57 - 296.08 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(51.67) - (9.82)	(16.17)	-125.7%
DCF (Growth 10y)	47.57 - 296.08	85.17	35.2%
DCF (EBITDA 5y)	60.50 - 136.38	71.75	13.9%
DCF (EBITDA 10y)	150.67 - 364.80	187.08	197.0%
Fair Value	7.53 - 7.53	7.53	-88.04%
P/E	13.95 - 39.02	26.16	-58.5%
EV/EBITDA	23.08 - 45.22	29.18	-53.7%
EPV	29.63 - 41.06	35.35	-43.9%
DDM - Stable	19.57 - 139.85	79.71	26.5%
DDM - Multi	47.19 - 264.60	80.36	27.5%