As of 2024-12-15, the Intrinsic Value of Thule Group AB (THULE.ST) is
210.57 SEK. This THULE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 354.20 SEK, the upside of Thule Group AB is
-40.60%.
The range of the Intrinsic Value is 138.67 - 426.56 SEK
210.57 SEK
Intrinsic Value
THULE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
138.67 - 426.56 |
210.57 |
-40.6% |
| DCF (Growth 10y) |
152.32 - 429.98 |
222.34 |
-37.2% |
| DCF (EBITDA 5y) |
120.16 - 230.49 |
179.28 |
-49.4% |
| DCF (EBITDA 10y) |
144.48 - 270.70 |
207.44 |
-41.4% |
| Fair Value |
108.53 - 108.53 |
108.53 |
-69.36% |
| P/E |
106.39 - 272.78 |
146.36 |
-58.7% |
| EV/EBITDA |
88.33 - 229.91 |
163.19 |
-53.9% |
| EPV |
99.97 - 152.36 |
126.16 |
-64.4% |
| DDM - Stable |
104.40 - 397.05 |
250.72 |
-29.2% |
| DDM - Multi |
139.55 - 380.25 |
200.53 |
-43.4% |
THULE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37,449.57 |
| Beta |
1.45 |
| Outstanding shares (mil) |
105.73 |
| Enterprise Value (mil) |
39,498.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.02% |
| Cost of Debt |
5.00% |
| WACC |
7.80% |