As of 2025-11-09, the Intrinsic Value of Qleanair Holding AB (QAIR.ST) is 16.39 SEK. This QAIR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.30 SEK, the upside of Qleanair Holding AB is -23.00%.
The range of the Intrinsic Value is 3.88 - 139.71 SEK
Based on its market price of 21.30 SEK and our intrinsic valuation, Qleanair Holding AB (QAIR.ST) is overvalued by 23.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.88 - 139.71 | 16.39 | -23.0% |
| DCF (Growth 10y) | 10.86 - 203.56 | 28.73 | 34.9% |
| DCF (EBITDA 5y) | 0.09 - 25.33 | 11.31 | -46.9% |
| DCF (EBITDA 10y) | 4.90 - 36.80 | 17.86 | -16.2% |
| Fair Value | 1.81 - 1.81 | 1.81 | -91.51% |
| P/E | 1.10 - 1.58 | 1.33 | -93.8% |
| EV/EBITDA | (2.23) - 21.77 | 12.43 | -41.6% |
| EPV | 89.60 - 180.43 | 135.01 | 533.9% |
| DDM - Stable | 0.78 - 3.59 | 2.19 | -89.7% |
| DDM - Multi | 8.60 - 31.47 | 13.57 | -36.3% |
| Market Cap (mil) | 316.52 |
| Beta | 0.74 |
| Outstanding shares (mil) | 14.86 |
| Enterprise Value (mil) | 495.81 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.67% |
| Cost of Debt | 9.61% |
| WACC | 7.60% |