As of 2024-12-13, the Intrinsic Value of Surgical Science Sweden AB (SUS.ST) is 96.54 SEK. This SUS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 151.00 SEK, the upside of Surgical Science Sweden AB is -36.10%.

The range of the Intrinsic Value is 64.47 - 258.13 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	64.47 - 258.13	96.54	-36.1%
DCF (Growth 10y)	132.35 - 594.29	209.05	38.4%
DCF (EBITDA 5y)	90.88 - 142.63	110.59	-26.8%
DCF (EBITDA 10y)	138.91 - 232.34	174.35	15.5%
Fair Value	94.73 - 94.73	94.73	-37.27%
P/E	81.69 - 129.56	102.27	-32.3%
EV/EBITDA	42.60 - 84.75	60.20	-60.1%
EPV	53.51 - 70.83	62.17	-58.8%
DDM - Stable	48.19 - 311.47	179.83	19.1%
DDM - Multi	123.42 - 622.89	206.31	36.6%