As of 2025-07-04, the Intrinsic Value of Solnaberg Property AB (publ) (SOLNA.ST) is 209.83 SEK. This SOLNA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.00 SEK, the upside of Solnaberg Property AB (publ) is 69.20%.
The range of the Intrinsic Value is 152.77 - 298.49 SEK
Based on its market price of 124.00 SEK and our intrinsic valuation, Solnaberg Property AB (publ) (SOLNA.ST) is undervalued by 69.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 152.77 - 298.49 | 209.83 | 69.2% |
| DCF (Growth 10y) | 212.16 - 374.30 | 275.82 | 122.4% |
| DCF (EBITDA 5y) | 83.03 - 131.31 | 115.95 | -6.5% |
| DCF (EBITDA 10y) | 143.96 - 203.63 | 182.12 | 46.9% |
| Fair Value | 208.47 - 208.47 | 208.47 | 68.12% |
| P/E | 60.37 - 87.22 | 74.01 | -40.3% |
| EV/EBITDA | 15.56 - 151.87 | 92.89 | -25.1% |
| EPV | 83.00 - 125.50 | 104.25 | -15.9% |
| DDM - Stable | 88.01 - 202.60 | 145.31 | 17.2% |
| DDM - Multi | 130.47 - 227.37 | 165.23 | 33.3% |
| Market Cap (mil) | 466.24 |
| Beta | 0.18 |
| Outstanding shares (mil) | 3.76 |
| Enterprise Value (mil) | 989.43 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.67% |
| Cost of Debt | 5.00% |
| WACC | 4.68% |