As of 2025-11-19, the Intrinsic Value of Soder Sportfiske AB (SODER.ST) is 18.09 SEK. This SODER.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.90 SEK, the upside of Soder Sportfiske AB is -13.50%.
The range of the Intrinsic Value is 14.15 - 27.99 SEK
Based on its market price of 20.90 SEK and our intrinsic valuation, Soder Sportfiske AB (SODER.ST) is overvalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.15 - 27.99 | 18.09 | -13.5% |
| DCF (Growth 10y) | 16.58 - 32.10 | 21.02 | 0.6% |
| DCF (EBITDA 5y) | 18.70 - 21.24 | 19.63 | -6.1% |
| DCF (EBITDA 10y) | 21.51 - 25.69 | 23.17 | 10.8% |
| Fair Value | 5.68 - 5.68 | 5.68 | -72.84% |
| P/E | 15.73 - 21.65 | 19.52 | -6.6% |
| EV/EBITDA | 19.24 - 22.34 | 20.90 | -0.0% |
| EPV | 68.64 - 89.23 | 78.93 | 277.7% |
| DDM - Stable | 4.75 - 14.61 | 9.68 | -53.7% |
| DDM - Multi | 11.52 - 24.67 | 15.42 | -26.2% |
| Market Cap (mil) | 176.81 |
| Beta | 0.46 |
| Outstanding shares (mil) | 8.46 |
| Enterprise Value (mil) | 141.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.91% |
| Cost of Debt | 5.00% |
| WACC | 6.34% |