As of 2025-05-19, the Intrinsic Value of Telia Company AB (TELIA.ST) is 47.51 SEK. This TELIA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.32 SEK, the upside of Telia Company AB is 30.80%.
The range of the Intrinsic Value is 27.59 - 103.03 SEK
Based on its market price of 36.32 SEK and our intrinsic valuation, Telia Company AB (TELIA.ST) is undervalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.59 - 103.03 | 47.51 | 30.8% |
| DCF (Growth 10y) | 31.04 - 102.07 | 49.90 | 37.4% |
| DCF (EBITDA 5y) | 11.14 - 23.55 | 15.83 | -56.4% |
| DCF (EBITDA 10y) | 17.22 - 30.57 | 22.37 | -38.4% |
| Fair Value | 44.45 - 44.45 | 44.45 | 22.38% |
| P/E | 16.88 - 36.77 | 27.52 | -24.2% |
| EV/EBITDA | 12.01 - 29.99 | 21.60 | -40.5% |
| EPV | 176.84 - 232.53 | 204.69 | 463.6% |
| DDM - Stable | 18.88 - 75.48 | 47.18 | 29.9% |
| DDM - Multi | 18.51 - 51.17 | 26.49 | -27.1% |
| Market Cap (mil) | 142,814.23 |
| Beta | 0.06 |
| Outstanding shares (mil) | 3,932.11 |
| Enterprise Value (mil) | 223,560.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.36% |
| Cost of Debt | 5.00% |
| WACC | 5.57% |