As of 2024-12-13, the Intrinsic Value of Torslanda Property Investment AB (publ) (TORSAB.ST) is 14.40 SEK. This TORSAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.50 SEK, the upside of Torslanda Property Investment AB (publ) is -17.70%.

The range of the Intrinsic Value is 6.47 - 28.29 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	6.47 - 28.29	14.40	-17.7%
DCF (Growth 10y)	9.38 - 31.17	17.32	-1.0%
DCF (EBITDA 5y)	1.40 - 19.57	12.54	-28.3%
DCF (EBITDA 10y)	4.89 - 23.06	15.63	-10.7%
Fair Value	251.31 - 251.31	251.31	1,336.03%
P/E	64.86 - 255.93	118.64	578.0%
EV/EBITDA	(1.84) - 33.30	18.89	8.0%
EPV	15.09 - 24.68	19.89	13.6%
DDM - Stable	111.57 - 304.61	208.09	1089.1%
DDM - Multi	80.49 - 173.91	110.37	530.7%