As of 2024-12-14, the Intrinsic Value of ScandBook Holding AB (SBOK.ST) is
90.92 SEK. This SBOK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 33.60 SEK, the upside of ScandBook Holding AB is
170.60%.
The range of the Intrinsic Value is 70.09 - 131.60 SEK
90.92 SEK
Intrinsic Value
SBOK.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
70.09 - 131.60 |
90.92 |
170.6% |
| DCF (Growth 10y) |
69.40 - 124.46 |
88.15 |
162.4% |
| DCF (EBITDA 5y) |
49.09 - 64.65 |
56.82 |
69.1% |
| DCF (EBITDA 10y) |
60.31 - 81.32 |
70.27 |
109.1% |
| Fair Value |
154.43 - 154.43 |
154.43 |
359.60% |
| P/E |
49.51 - 103.03 |
69.17 |
105.9% |
| EV/EBITDA |
31.55 - 59.00 |
42.73 |
27.2% |
| EPV |
128.96 - 194.77 |
161.86 |
381.7% |
| DDM - Stable |
56.99 - 148.97 |
102.98 |
206.5% |
| DDM - Multi |
57.80 - 116.31 |
77.09 |
129.4% |
SBOK.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
154.45 |
| Beta |
0.19 |
| Outstanding shares (mil) |
4.60 |
| Enterprise Value (mil) |
142.87 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.16% |
| Cost of Debt |
4.25% |
| WACC |
5.68% |