As of 2024-12-12, the Intrinsic Value of Probi AB (PROB.ST) is
305.93 SEK. This PROB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 346.00 SEK, the upside of Probi AB is
-11.60%.
The range of the Intrinsic Value is 174.10 - 2,312.03 SEK
305.93 SEK
Intrinsic Value
PROB.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
174.10 - 2,312.03 |
305.93 |
-11.6% |
| DCF (Growth 10y) |
221.77 - 2,879.14 |
386.21 |
11.6% |
| DCF (EBITDA 5y) |
121.48 - 151.05 |
137.69 |
-60.2% |
| DCF (EBITDA 10y) |
154.41 - 200.01 |
177.83 |
-48.6% |
| Fair Value |
6.01 - 6.01 |
6.01 |
-98.26% |
| P/E |
31.48 - 104.42 |
64.31 |
-81.4% |
| EV/EBITDA |
87.26 - 109.13 |
96.83 |
-72.0% |
| EPV |
116.72 - 155.90 |
136.31 |
-60.6% |
| DDM - Stable |
21.95 - 406.91 |
214.43 |
-38.0% |
| DDM - Multi |
159.99 - 2,153.47 |
289.51 |
-16.3% |
PROB.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,942.36 |
| Beta |
0.11 |
| Outstanding shares (mil) |
11.39 |
| Enterprise Value (mil) |
3,725.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.85% |
| Cost of Debt |
5.42% |
| WACC |
5.83% |