As of 2025-11-18, the Intrinsic Value of Systemair AB (SYSR.ST) is 67.08 SEK. This SYSR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.60 SEK, the upside of Systemair AB is -13.60%.
The range of the Intrinsic Value is 45.48 - 130.06 SEK
Based on its market price of 77.60 SEK and our intrinsic valuation, Systemair AB (SYSR.ST) is overvalued by 13.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.48 - 130.06 | 67.08 | -13.6% |
| DCF (Growth 10y) | 55.69 - 149.40 | 79.82 | 2.9% |
| DCF (EBITDA 5y) | 55.04 - 76.14 | 60.60 | -21.9% |
| DCF (EBITDA 10y) | 58.98 - 84.72 | 66.97 | -13.7% |
| Fair Value | 63.13 - 63.13 | 63.13 | -18.65% |
| P/E | 59.84 - 85.78 | 74.17 | -4.4% |
| EV/EBITDA | 36.06 - 85.55 | 59.15 | -23.8% |
| EPV | 50.79 - 71.92 | 61.36 | -20.9% |
| DDM - Stable | 31.04 - 111.31 | 71.17 | -8.3% |
| DDM - Multi | 38.34 - 108.91 | 56.96 | -26.6% |
| Market Cap (mil) | 16,140.80 |
| Beta | 0.74 |
| Outstanding shares (mil) | 208.00 |
| Enterprise Value (mil) | 16,942.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.88% |
| Cost of Debt | 4.25% |
| WACC | 7.53% |