As of 2024-12-12, the Intrinsic Value of Swedencare AB (publ) (SECARE.ST) is 42.04 SEK. This SECARE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.20 SEK, the upside of Swedencare AB (publ) is -19.50%.

The range of the Intrinsic Value is 18.31 - 507.94 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	18.31 - 507.94	42.04	-19.5%
DCF (Growth 10y)	21.79 - 530.27	46.63	-10.7%
DCF (EBITDA 5y)	5.24 - 11.77	7.78	-85.1%
DCF (EBITDA 10y)	10.42 - 20.04	14.22	-72.8%
Fair Value	12.00 - 12.00	12.00	-77.01%
P/E	4.75 - 12.95	8.00	-84.7%
EV/EBITDA	1.01 - 17.23	7.17	-86.3%
EPV	40.96 - 73.81	57.39	9.9%
DDM - Stable	5.55 - 77.18	41.36	-20.8%
DDM - Multi	13.32 - 139.95	24.05	-53.9%