As of 2025-11-18, the Intrinsic Value of Paxman AB (publ) (PAX.ST) is 32.28 SEK. This PAX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.60 SEK, the upside of Paxman AB (publ) is -46.70%.
The range of the Intrinsic Value is 23.80 - 58.23 SEK
Based on its market price of 60.60 SEK and our intrinsic valuation, Paxman AB (publ) (PAX.ST) is overvalued by 46.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.80 - 58.23 | 32.28 | -46.7% |
| DCF (Growth 10y) | 38.72 - 100.28 | 53.96 | -11.0% |
| DCF (EBITDA 5y) | 50.04 - 71.61 | 61.49 | 1.5% |
| DCF (EBITDA 10y) | 59.17 - 89.20 | 74.28 | 22.6% |
| Fair Value | 1.86 - 1.86 | 1.86 | -96.94% |
| P/E | 11.94 - 52.32 | 32.34 | -46.6% |
| EV/EBITDA | 26.30 - 48.59 | 39.18 | -35.3% |
| EPV | 42.26 - 53.69 | 47.97 | -20.8% |
| DDM - Stable | 4.34 - 17.06 | 10.70 | -82.3% |
| DDM - Multi | 35.73 - 109.32 | 53.88 | -11.1% |
| Market Cap (mil) | 1,410.16 |
| Beta | 0.09 |
| Outstanding shares (mil) | 23.27 |
| Enterprise Value (mil) | 1,278.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.48% |
| Cost of Debt | 5.00% |
| WACC | 7.45% |