As of 2024-12-12, the Intrinsic Value of Rugvista Group AB (publ) (RUG.ST) is
76.66 SEK. This RUG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.80 SEK, the upside of Rugvista Group AB (publ) is
75.00%.
The range of the Intrinsic Value is 63.57 - 98.79 SEK
76.66 SEK
Intrinsic Value
RUG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.57 - 98.79 |
76.66 |
75.0% |
| DCF (Growth 10y) |
69.23 - 105.23 |
82.66 |
88.7% |
| DCF (EBITDA 5y) |
77.94 - 83.09 |
80.45 |
83.7% |
| DCF (EBITDA 10y) |
81.07 - 91.63 |
86.12 |
96.6% |
| Fair Value |
71.22 - 71.22 |
71.22 |
62.61% |
| P/E |
63.10 - 102.10 |
84.40 |
92.7% |
| EV/EBITDA |
55.23 - 66.74 |
62.01 |
41.6% |
| EPV |
205.56 - 277.39 |
241.47 |
451.3% |
| DDM - Stable |
27.91 - 60.78 |
44.34 |
1.2% |
| DDM - Multi |
46.36 - 76.69 |
57.63 |
31.6% |
RUG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
910.39 |
| Beta |
0.28 |
| Outstanding shares (mil) |
20.79 |
| Enterprise Value (mil) |
724.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.18% |
| Cost of Debt |
4.25% |
| WACC |
6.11% |