As of 2026-04-17, the Intrinsic Value of Rugvista Group AB (publ) (RUG.ST) is 74.93 SEK. This RUG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.50 SEK, the upside of Rugvista Group AB (publ) is 32.60%.
The range of the Intrinsic Value is 55.65 - 123.26 SEK
Based on its market price of 56.50 SEK and our intrinsic valuation, Rugvista Group AB (publ) (RUG.ST) is undervalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.65 - 123.26 | 74.93 | 32.6% |
| DCF (Growth 10y) | 65.66 - 140.09 | 87.05 | 54.1% |
| DCF (EBITDA 5y) | 60.62 - 99.71 | 79.23 | 40.2% |
| DCF (EBITDA 10y) | 70.92 - 117.68 | 92.27 | 63.3% |
| Fair Value | 15.03 - 15.03 | 15.03 | -73.40% |
| P/E | 59.92 - 72.39 | 64.51 | 14.2% |
| EV/EBITDA | 56.58 - 94.46 | 75.12 | 32.9% |
| EPV | 179.04 - 245.23 | 212.14 | 275.5% |
| DDM - Stable | 28.91 - 88.52 | 58.72 | 3.9% |
| DDM - Multi | 41.16 - 94.59 | 56.99 | 0.9% |
| Market Cap (mil) | 1,174.64 |
| Beta | 0.54 |
| Outstanding shares (mil) | 20.79 |
| Enterprise Value (mil) | 1,062.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.17% |
| Cost of Debt | 5.27% |
| WACC | 6.88% |