As of 2024-12-14, the Intrinsic Value of Soder Sportfiske AB (SODER.ST) is 14.53 SEK. This SODER.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.00 SEK, the upside of Soder Sportfiske AB is -44.10%.

The range of the Intrinsic Value is 11.32 - 23.13 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	11.32 - 23.13	14.53	-44.1%
DCF (Growth 10y)	16.72 - 35.82	21.93	-15.6%
DCF (EBITDA 5y)	20.31 - 21.81	21.05	-19.1%
DCF (EBITDA 10y)	22.57 - 25.30	23.89	-8.1%
Fair Value	4.70 - 4.70	4.70	-81.92%
P/E	19.18 - 27.50	23.90	-8.1%
EV/EBITDA	14.57 - 26.78	20.77	-20.1%
EPV	71.44 - 89.20	80.32	208.9%
DDM - Stable	6.74 - 21.90	14.32	-44.9%
DDM - Multi	11.66 - 27.39	16.13	-37.9%