SILEON.ST Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Sileon AB (publ) (SILEON.ST) is
799.74 SEK. This SILEON.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.70 SEK, the upside of Sileon AB (publ) is
10,286.20%.
The range of the Intrinsic Value is 626.74 - 1,101.31 SEK
799.74 SEK
Intrinsic Value
SILEON.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
626.74 - 1,101.31 |
799.74 |
10286.2% |
| DCF (Growth 10y) |
(251.41) - (606.36) |
(380.43) |
-5040.6% |
| Fair Value |
-67.56 - -67.56 |
-67.56 |
-977.38% |
| EPV |
(86.45) - (114.22) |
(100.34) |
-1403.1% |
| DDM - Stable |
(150.06) - (316.22) |
(233.14) |
-3127.8% |
| DDM - Multi |
(772.08) - (1,282.43) |
(965.40) |
-12637.7% |
SILEON.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.37 |
| Beta |
-2.32 |
| Outstanding shares (mil) |
3.29 |
| Enterprise Value (mil) |
82.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.57% |
| Cost of Debt |
8.56% |
| WACC |
6.42% |