As of 2024-12-15, the Intrinsic Value of Solnaberg Property AB (publ) (SOLNA.ST) is
264.25 SEK. This SOLNA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.00 SEK, the upside of Solnaberg Property AB (publ) is
138.10%.
The range of the Intrinsic Value is 185.44 - 399.62 SEK
264.25 SEK
Intrinsic Value
SOLNA.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
185.44 - 399.62 |
264.25 |
138.1% |
| DCF (Growth 10y) |
227.09 - 450.42 |
309.53 |
178.9% |
| DCF (EBITDA 5y) |
129.48 - 231.70 |
150.19 |
35.3% |
| DCF (EBITDA 10y) |
176.27 - 289.79 |
203.57 |
83.4% |
| Fair Value |
-5.62 - -5.62 |
-5.62 |
-105.06% |
| P/E |
(9.89) - (18.20) |
(13.34) |
-112.0% |
| EV/EBITDA |
62.73 - 202.73 |
105.65 |
-4.8% |
| EPV |
67.46 - 129.73 |
98.60 |
-11.2% |
| DDM - Stable |
(10.68) - (29.91) |
(20.30) |
-118.3% |
| DDM - Multi |
(10.98) - (25.02) |
(15.39) |
-113.9% |
SOLNA.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
417.36 |
| Beta |
0.38 |
| Outstanding shares (mil) |
3.76 |
| Enterprise Value (mil) |
938.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.87% |
| Cost of Debt |
5.00% |
| WACC |
4.74% |