As of 2024-12-12, the Intrinsic Value of Saxlund Group AB (SAXG.ST) is
41.26 SEK. This SAXG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.26 SEK, the upside of Saxlund Group AB is
399.60%.
The range of the Intrinsic Value is 32.63 - 56.21 SEK
41.26 SEK
Intrinsic Value
SAXG.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.63 - 56.21 |
41.26 |
399.6% |
| DCF (Growth 10y) |
37.70 - 63.62 |
47.23 |
472.0% |
| DCF (EBITDA 5y) |
23.12 - 27.54 |
25.23 |
205.5% |
| DCF (EBITDA 10y) |
30.94 - 38.82 |
34.59 |
318.9% |
| Fair Value |
-0.16 - -0.16 |
-0.16 |
-101.96% |
| P/E |
16.35 - 24.26 |
19.66 |
138.1% |
| EV/EBITDA |
8.63 - 18.68 |
11.68 |
41.5% |
| EPV |
(3.80) - (5.30) |
(4.55) |
-155.1% |
| DDM - Stable |
3.19 - 7.14 |
5.17 |
-37.5% |
| DDM - Multi |
23.22 - 42.44 |
30.21 |
265.8% |
SAXG.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
59.45 |
| Beta |
0.54 |
| Outstanding shares (mil) |
7.20 |
| Enterprise Value (mil) |
59.45 |
| Market risk premium |
4.74% |
| Cost of Equity |
8.12% |
| Cost of Debt |
5.00% |
| WACC |
7.98% |