As of 2024-12-15, the Intrinsic Value of SinterCast AB (SINT.ST) is
136.83 SEK. This SINT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.50 SEK, the upside of SinterCast AB is
25.00%.
The range of the Intrinsic Value is 95.90 - 256.79 SEK
136.83 SEK
Intrinsic Value
SINT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
95.90 - 256.79 |
136.83 |
25.0% |
| DCF (Growth 10y) |
108.58 - 273.33 |
150.82 |
37.7% |
| DCF (EBITDA 5y) |
78.88 - 133.80 |
100.35 |
-8.4% |
| DCF (EBITDA 10y) |
92.95 - 153.24 |
116.26 |
6.2% |
| Fair Value |
82.62 - 82.62 |
82.62 |
-24.55% |
| P/E |
63.32 - 111.34 |
85.71 |
-21.7% |
| EV/EBITDA |
62.99 - 130.07 |
84.30 |
-23.0% |
| EPV |
71.93 - 102.46 |
87.20 |
-20.4% |
| DDM - Stable |
62.49 - 235.13 |
148.81 |
35.9% |
| DDM - Multi |
93.83 - 242.15 |
131.75 |
20.3% |
SINT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
773.89 |
| Beta |
0.24 |
| Outstanding shares (mil) |
7.07 |
| Enterprise Value (mil) |
742.09 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.46% |
| Cost of Debt |
8.19% |
| WACC |
6.46% |