As of 2025-11-18, the Intrinsic Value of Permascand Top Holding AB (PSCAND.ST) is 14.10 SEK. This PSCAND.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.15 SEK, the upside of Permascand Top Holding AB is -17.80%.
The range of the Intrinsic Value is 8.04 - 50.21 SEK
Based on its market price of 17.15 SEK and our intrinsic valuation, Permascand Top Holding AB (PSCAND.ST) is overvalued by 17.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.04 - 50.21 | 14.10 | -17.8% |
| DCF (Growth 10y) | 10.36 - 60.56 | 17.64 | 2.9% |
| DCF (EBITDA 5y) | 13.86 - 26.42 | 19.67 | 14.7% |
| DCF (EBITDA 10y) | 15.41 - 31.92 | 22.58 | 31.6% |
| Fair Value | 5.90 - 5.90 | 5.90 | -65.59% |
| P/E | 6.55 - 7.45 | 6.92 | -59.6% |
| EV/EBITDA | 5.75 - 17.10 | 12.27 | -28.5% |
| EPV | 0.02 - 0.29 | 0.15 | -99.1% |
| DDM - Stable | 2.57 - 15.89 | 9.23 | -46.2% |
| DDM - Multi | 8.90 - 44.46 | 15.01 | -12.5% |
| Market Cap (mil) | 1,017.23 |
| Beta | 0.31 |
| Outstanding shares (mil) | 59.31 |
| Enterprise Value (mil) | 1,041.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.38% |
| Cost of Debt | 10.28% |
| WACC | 7.42% |