As of 2024-12-13, the Intrinsic Value of Stenhus Fastigheter I Norden AB (publ) (SFAST.ST) is 29.19 SEK. This SFAST.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.96 SEK, the upside of Stenhus Fastigheter I Norden AB (publ) is 166.30%.

The range of the Intrinsic Value is 23.10 - 37.56 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	23.10 - 37.56	29.19	166.3%
DCF (Growth 10y)	28.13 - 42.18	34.06	210.8%
DCF (EBITDA 5y)	9.03 - 19.17	14.57	32.9%
DCF (EBITDA 10y)	15.72 - 25.57	21.01	91.7%
Fair Value	-12.32 - -12.32	-12.32	-212.45%
P/E	(5.51) - (6.86)	(6.09)	-155.6%
EV/EBITDA	2.92 - 13.84	9.74	-11.1%
EPV	(1.31) - 0.59	(0.36)	-103.2%
DDM - Stable	(4.14) - (8.26)	(6.20)	-156.6%
DDM - Multi	(8.83) - (14.01)	(10.85)	-199.0%