As of 2026-03-05, the Intrinsic Value of SinterCast AB (SINT.ST) is 111.03 SEK. This SINT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.20 SEK, the upside of SinterCast AB is 23.10%.
The range of the Intrinsic Value is 74.79 - 244.48 SEK
Based on its market price of 90.20 SEK and our intrinsic valuation, SinterCast AB (SINT.ST) is undervalued by 23.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.79 - 244.48 | 111.03 | 23.1% |
| DCF (Growth 10y) | 83.52 - 257.05 | 120.88 | 34.0% |
| DCF (EBITDA 5y) | 77.43 - 108.40 | 96.34 | 6.8% |
| DCF (EBITDA 10y) | 86.11 - 125.07 | 107.78 | 19.5% |
| Fair Value | 20.31 - 20.31 | 20.31 | -77.48% |
| P/E | 58.59 - 124.06 | 80.22 | -11.1% |
| EV/EBITDA | 58.29 - 98.60 | 82.43 | -8.6% |
| EPV | 80.51 - 119.97 | 100.24 | 11.1% |
| DDM - Stable | 40.58 - 191.95 | 116.26 | 28.9% |
| DDM - Multi | 80.72 - 239.76 | 114.96 | 27.5% |
| Market Cap (mil) | 637.71 |
| Beta | 0.27 |
| Outstanding shares (mil) | 7.07 |
| Enterprise Value (mil) | 610.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.82% |
| Cost of Debt | 7.98% |
| WACC | 5.82% |