As of 2024-12-12, the Intrinsic Value of Swedish Orphan Biovitrum AB (publ) (SOBI.ST) is 176.81 SEK. This SOBI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 317.00 SEK, the upside of Swedish Orphan Biovitrum AB (publ) is -44.20%.

The range of the Intrinsic Value is 89.71 - 574.71 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	89.71 - 574.71	176.81	-44.2%
DCF (Growth 10y)	217.78 - 1,106.80	378.09	19.3%
DCF (EBITDA 5y)	306.69 - 613.73	482.61	52.2%
DCF (EBITDA 10y)	385.25 - 789.17	603.63	90.4%
Fair Value	51.15 - 51.15	51.15	-83.87%
P/E	135.66 - 319.14	228.36	-28.0%
EV/EBITDA	193.35 - 480.75	334.44	5.5%
EPV	95.03 - 150.83	122.93	-61.2%
DDM - Stable	125.54 - 626.98	376.26	18.7%
DDM - Multi	164.38 - 639.19	261.61	-17.5%