As of 2026-04-02, the Intrinsic Value of Stenhus Fastigheter I Norden AB (publ) (SFAST.ST) is 17.57 SEK. This SFAST.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.58 SEK, the upside of Stenhus Fastigheter I Norden AB (publ) is 51.70%.
The range of the Intrinsic Value is 11.92 - 25.94 SEK
Based on its market price of 11.58 SEK and our intrinsic valuation, Stenhus Fastigheter I Norden AB (publ) (SFAST.ST) is undervalued by 51.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.92 - 25.94 | 17.57 | 51.7% |
| DCF (Growth 10y) | 17.49 - 32.45 | 23.53 | 103.2% |
| DCF (EBITDA 5y) | 6.26 - 13.05 | 9.32 | -19.5% |
| DCF (EBITDA 10y) | 12.18 - 19.89 | 15.65 | 35.2% |
| Fair Value | 25.36 - 25.36 | 25.36 | 118.97% |
| P/E | 10.64 - 15.46 | 12.75 | 10.1% |
| EV/EBITDA | 1.95 - 11.00 | 7.67 | -33.8% |
| EPV | 5.37 - 9.60 | 7.49 | -35.3% |
| DDM - Stable | 8.04 - 17.15 | 12.59 | 8.8% |
| DDM - Multi | 9.83 - 16.68 | 12.40 | 7.1% |
| Market Cap (mil) | 4,305.21 |
| Beta | 0.34 |
| Outstanding shares (mil) | 371.78 |
| Enterprise Value (mil) | 11,937.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.58% |
| Cost of Debt | 5.00% |
| WACC | 5.00% |