TELIA.ST
Telia Company AB
Price:  
30.61 
SEK
Volume:  
5,364,154.00
Sweden | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TELIA.ST Intrinsic Value

-41.30 %
Upside

As of 2024-12-15, the Intrinsic Value of Telia Company AB (TELIA.ST) is 17.97 SEK. This TELIA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.61 SEK, the upside of Telia Company AB is -41.30%.

The range of the Intrinsic Value is 2.76 - 92.35 SEK

30.61 SEK
Stock Price
17.97 SEK
Intrinsic Value
Intrinsic Value Details

TELIA.ST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.76 - 92.35 17.97 -41.3%
DCF (Growth 10y) 9.15 - 115.22 27.30 -10.8%
DCF (EBITDA 5y) 4.15 - 13.88 6.25 -79.6%
DCF (EBITDA 10y) 8.11 - 22.51 12.29 -59.9%
Fair Value 6.04 - 6.04 6.04 -80.26%
P/E 5.19 - 20.45 11.39 -62.8%
EV/EBITDA 10.36 - 22.75 14.09 -54.0%
EPV 108.19 - 210.59 159.39 420.7%
DDM - Stable 10.73 - 52.19 31.46 2.8%
DDM - Multi 13.34 - 41.66 19.32 -36.9%

TELIA.ST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 120,361.89
Beta -0.22
Outstanding shares (mil) 3,932.11
Enterprise Value (mil) 208,511.89
Market risk premium 5.10%
Cost of Equity 6.99%
Cost of Debt 5.88%
WACC 6.12%