As of 2025-10-15, the Intrinsic Value of Skane mollan AB (SKMO.ST) is 52.60 SEK. This SKMO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.80 SEK, the upside of Skane mollan AB is -13.50%.
The range of the Intrinsic Value is 38.80 - 88.37 SEK
Based on its market price of 60.80 SEK and our intrinsic valuation, Skane mollan AB (SKMO.ST) is overvalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.80 - 88.37 | 52.60 | -13.5% |
| DCF (Growth 10y) | 47.53 - 103.70 | 63.26 | 4.0% |
| DCF (EBITDA 5y) | 52.77 - 62.55 | 58.00 | -4.6% |
| DCF (EBITDA 10y) | 58.73 - 72.27 | 65.61 | 7.9% |
| Fair Value | 11.82 - 11.82 | 11.82 | -80.55% |
| P/E | 17.47 - 23.75 | 21.65 | -64.4% |
| EV/EBITDA | 25.76 - 36.38 | 28.63 | -52.9% |
| EPV | 22.44 - 27.69 | 25.06 | -58.8% |
| DDM - Stable | 11.81 - 37.30 | 24.55 | -59.6% |
| DDM - Multi | 27.30 - 62.01 | 37.38 | -38.5% |
| Market Cap (mil) | 668.80 |
| Beta | -0.43 |
| Outstanding shares (mil) | 11.00 |
| Enterprise Value (mil) | 620.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.98% |
| Cost of Debt | 5.00% |
| WACC | 5.96% |