As of 2024-12-15, the Intrinsic Value of Stille AB (STIL.ST) is
228.47 SEK. This STIL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 189.00 SEK, the upside of Stille AB is
20.90%.
The range of the Intrinsic Value is 128.75 - 1,929.84 SEK
228.47 SEK
Intrinsic Value
STIL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
128.75 - 1,929.84 |
228.47 |
20.9% |
| DCF (Growth 10y) |
293.79 - 4,715.82 |
539.04 |
185.2% |
| DCF (EBITDA 5y) |
181.39 - 257.55 |
213.54 |
13.0% |
| DCF (EBITDA 10y) |
291.83 - 442.60 |
354.78 |
87.7% |
| Fair Value |
123.72 - 123.72 |
123.72 |
-34.54% |
| P/E |
95.89 - 194.84 |
149.99 |
-20.6% |
| EV/EBITDA |
116.00 - 166.87 |
135.84 |
-28.1% |
| EPV |
38.88 - 52.14 |
45.51 |
-75.9% |
| DDM - Stable |
90.25 - 1,696.66 |
893.46 |
372.7% |
| DDM - Multi |
139.87 - 2,052.89 |
262.35 |
38.8% |
STIL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,699.11 |
| Beta |
-0.28 |
| Outstanding shares (mil) |
8.99 |
| Enterprise Value (mil) |
1,601.23 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.77% |
| Cost of Debt |
4.25% |
| WACC |
5.68% |