As of 2025-05-24, the Intrinsic Value of Studentbostader I Sverige AB (publ) (STUDBO.ST) is 34.55 SEK. This STUDBO.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.37 SEK, the upside of Studentbostader I Sverige AB (publ) is 2,412.40%.
The range of the Intrinsic Value is 25.51 - 51.92 SEK
Based on its market price of 1.37 SEK and our intrinsic valuation, Studentbostader I Sverige AB (publ) (STUDBO.ST) is undervalued by 2,412.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (222.68) - (23.06) | (35.55) | -2685.1% |
| DCF (Growth 10y) | (46.89) - (649.33) | (84.31) | -6231.4% |
| DCF (EBITDA 5y) | 25.51 - 51.92 | 34.55 | 2412.4% |
| DCF (EBITDA 10y) | 88.01 - 194.76 | 124.44 | 8950.5% |
| Fair Value | 1.44 - 1.44 | 1.44 | 4.84% |
| P/E | 1.21 - 4.69 | 2.59 | 88.3% |
| EV/EBITDA | (0.55) - 23.50 | 6.95 | 405.2% |
| EPV | (14.84) - (23.06) | (18.95) | -1478.4% |
| DDM - Stable | 5.33 - 14.20 | 9.77 | 610.2% |
| DDM - Multi | 3.33 - 7.21 | 4.59 | 233.9% |
| Market Cap (mil) | 953.98 |
| Beta | 0.25 |
| Outstanding shares (mil) | 693.80 |
| Enterprise Value (mil) | 6,563.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.35% |
| Cost of Debt | 7.51% |
| WACC | 4.56% |