As of 2025-07-04, the Intrinsic Value of Saniona AB (SANION.ST) is 25.73 SEK. This SANION.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.14 SEK, the upside of Saniona AB is 153.70%.
The range of the Intrinsic Value is 19.59 - 38.04 SEK
Based on its market price of 10.14 SEK and our intrinsic valuation, Saniona AB (SANION.ST) is undervalued by 153.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.59 - 38.04 | 25.73 | 153.7% |
| DCF (Growth 10y) | 33.12 - 68.64 | 44.89 | 342.7% |
| DCF (EBITDA 5y) | 18.88 - 31.52 | 21.02 | 107.3% |
| DCF (EBITDA 10y) | 31.40 - 56.33 | 37.08 | 265.7% |
| Fair Value | 7.97 - 7.97 | 7.97 | -21.41% |
| P/E | 1.65 - 14.92 | 7.88 | -22.3% |
| EV/EBITDA | 4.64 - 20.73 | 9.34 | -7.9% |
| EPV | (28.71) - (49.29) | (39.00) | -484.6% |
| DDM - Stable | 11.03 - 28.28 | 19.66 | 93.8% |
| DDM - Multi | 16.78 - 36.02 | 23.17 | 128.5% |
| Market Cap (mil) | 1,379.95 |
| Beta | -0.37 |
| Outstanding shares (mil) | 136.09 |
| Enterprise Value (mil) | 1,130.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.09% |
| Cost of Debt | 9.30% |
| WACC | 8.10% |