As of 2024-12-14, the Intrinsic Value of Premium Snacks Nordic AB (SNX.ST) is
19.78 SEK. This SNX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.60 SEK, the upside of Premium Snacks Nordic AB is
12.40%.
The range of the Intrinsic Value is 12.52 - 40.30 SEK
19.78 SEK
Intrinsic Value
SNX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.52 - 40.30 |
19.78 |
12.4% |
| DCF (Growth 10y) |
17.09 - 49.62 |
25.65 |
45.8% |
| DCF (EBITDA 5y) |
18.70 - 25.11 |
19.89 |
13.0% |
| DCF (EBITDA 10y) |
22.42 - 31.71 |
24.85 |
41.2% |
| Fair Value |
3.82 - 3.82 |
3.82 |
-78.31% |
| P/E |
8.01 - 17.72 |
13.23 |
-24.8% |
| EV/EBITDA |
14.36 - 22.67 |
17.93 |
1.9% |
| EPV |
50.80 - 72.67 |
61.74 |
250.8% |
| DDM - Stable |
7.34 - 23.63 |
15.49 |
-12.0% |
| DDM - Multi |
9.89 - 25.02 |
14.21 |
-19.3% |
SNX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
233.23 |
| Beta |
0.62 |
| Outstanding shares (mil) |
13.25 |
| Enterprise Value (mil) |
281.32 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.09% |
| Cost of Debt |
4.92% |
| WACC |
6.30% |