As of 2024-12-13, the Intrinsic Value of Systemair AB (SYSR.ST) is
50.25 SEK. This SYSR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.80 SEK, the upside of Systemair AB is
-48.60%.
The range of the Intrinsic Value is 33.45 - 98.74 SEK
50.25 SEK
Intrinsic Value
SYSR.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.45 - 98.74 |
50.25 |
-48.6% |
| DCF (Growth 10y) |
42.94 - 120.72 |
63.08 |
-35.5% |
| DCF (EBITDA 5y) |
44.02 - 72.82 |
56.31 |
-42.4% |
| DCF (EBITDA 10y) |
48.04 - 81.84 |
62.10 |
-36.5% |
| Fair Value |
92.09 - 92.09 |
92.09 |
-5.83% |
| P/E |
65.62 - 103.21 |
84.96 |
-13.1% |
| EV/EBITDA |
(66.25) - 77.30 |
(3.75) |
-103.8% |
| EPV |
43.18 - 63.25 |
53.22 |
-45.6% |
| DDM - Stable |
38.47 - 135.03 |
86.75 |
-11.3% |
| DDM - Multi |
34.01 - 94.80 |
50.30 |
-48.6% |
SYSR.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,342.40 |
| Beta |
0.81 |
| Outstanding shares (mil) |
208.00 |
| Enterprise Value (mil) |
21,377.70 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.11% |
| Cost of Debt |
5.50% |
| WACC |
7.83% |