As of 2024-12-12, the Intrinsic Value of Skolon AB (publ) (SKOLON.ST) is 27.96 SEK. This SKOLON.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 32.30 SEK, the upside of Skolon AB (publ) is -13.40%.

The range of the Intrinsic Value is 16.83 - 75.65 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(22.66) - (4.94)	(8.30)	-125.7%
DCF (Growth 10y)	16.83 - 75.65	27.96	-13.4%
DCF (EBITDA 5y)	23.14 - 40.77	27.48	-14.9%
DCF (EBITDA 10y)	62.71 - 118.49	77.38	139.6%
Fair Value	-6.11 - -6.11	-6.11	-118.91%
P/E	(6.81) - 30.93	10.59	-67.2%
EV/EBITDA	(0.20) - 5.34	2.38	-92.6%
EPV	6.75 - 8.33	7.54	-76.6%
DDM - Stable	(2.66) - (46.73)	(24.69)	-176.5%
DDM - Multi	27.82 - 391.56	52.64	63.0%