As of 2025-11-09, the Intrinsic Value of Swedencare AB (publ) (SECARE.ST) is 30.64 SEK. This SECARE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.50 SEK, the upside of Swedencare AB (publ) is -13.70%.
The range of the Intrinsic Value is 13.44 - 185.39 SEK
Based on its market price of 35.50 SEK and our intrinsic valuation, Swedencare AB (publ) (SECARE.ST) is overvalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.44 - 185.39 | 30.64 | -13.7% |
| DCF (Growth 10y) | 22.08 - 247.78 | 44.77 | 26.1% |
| DCF (EBITDA 5y) | 2.81 - 7.81 | 3.76 | -89.4% |
| DCF (EBITDA 10y) | 8.61 - 16.11 | 10.49 | -70.5% |
| Fair Value | 9.81 - 9.81 | 9.81 | -72.38% |
| P/E | 4.36 - 17.69 | 10.12 | -71.5% |
| EV/EBITDA | (1.29) - 9.65 | 2.67 | -92.5% |
| EPV | 40.78 - 64.93 | 52.85 | 48.9% |
| DDM - Stable | 5.22 - 42.51 | 23.87 | -32.8% |
| DDM - Multi | 16.79 - 100.10 | 28.18 | -20.6% |
| Market Cap (mil) | 5,674.32 |
| Beta | 0.97 |
| Outstanding shares (mil) | 159.84 |
| Enterprise Value (mil) | 7,254.92 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.04% |
| Cost of Debt | 4.83% |
| WACC | 5.60% |