As of 2024-12-11, the Intrinsic Value of Qleanair Holding AB (QAIR.ST) is
43.73 SEK. This QAIR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.05 SEK, the upside of Qleanair Holding AB is
156.50%.
The range of the Intrinsic Value is 32.93 - 61.76 SEK
43.73 SEK
Intrinsic Value
QAIR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.93 - 61.76 |
43.73 |
156.5% |
| DCF (Growth 10y) |
44.98 - 80.59 |
58.36 |
242.3% |
| DCF (EBITDA 5y) |
13.89 - 37.47 |
24.94 |
46.3% |
| DCF (EBITDA 10y) |
27.26 - 55.78 |
40.10 |
135.2% |
| Fair Value |
38.74 - 38.74 |
38.74 |
127.24% |
| P/E |
20.58 - 41.21 |
30.60 |
79.5% |
| EV/EBITDA |
0.12 - 45.84 |
20.46 |
20.0% |
| EPV |
123.26 - 175.39 |
149.33 |
775.8% |
| DDM - Stable |
9.53 - 19.47 |
14.50 |
-14.9% |
| DDM - Multi |
25.14 - 40.13 |
30.92 |
81.4% |
QAIR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
253.35 |
| Beta |
0.16 |
| Outstanding shares (mil) |
14.86 |
| Enterprise Value (mil) |
447.67 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.77% |
| Cost of Debt |
5.16% |
| WACC |
6.90% |