As of 2024-12-15, the Intrinsic Value of Skane mollan AB (SKMO.ST) is 60.00 SEK. This SKMO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.20 SEK, the upside of Skane mollan AB is 27.10%.

The range of the Intrinsic Value is 43.23 - 106.11 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	43.23 - 106.11	60.00	27.1%
DCF (Growth 10y)	53.90 - 126.60	73.39	55.5%
DCF (EBITDA 5y)	55.34 - 72.23	67.07	42.1%
DCF (EBITDA 10y)	70.39 - 95.66	86.38	83.0%
Fair Value	19.50 - 19.50	19.50	-58.68%
P/E	15.72 - 28.05	18.85	-60.1%
EV/EBITDA	19.07 - 36.56	26.04	-44.8%
EPV	28.37 - 35.90	32.13	-31.9%
DDM - Stable	11.89 - 40.50	26.19	-44.5%
DDM - Multi	31.29 - 76.89	43.83	-7.1%