As of 2024-12-12, the Intrinsic Value of Tourn International AB (publ) (TOURN.ST) is
32.60 SEK. This TOURN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 6.80 SEK, the upside of Tourn International AB (publ) is
379.40%.
The range of the Intrinsic Value is 17.89 - 203.24 SEK
32.60 SEK
Intrinsic Value
TOURN.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(39.33) - (2.92) |
(5.80) |
-185.4% |
| DCF (Growth 10y) |
17.89 - 203.24 |
32.60 |
379.4% |
| DCF (EBITDA 5y) |
0.90 - 1.16 |
0.99 |
-85.5% |
| DCF (EBITDA 10y) |
4.83 - 6.10 |
5.30 |
-22.0% |
| Fair Value |
-8.30 - -8.30 |
-8.30 |
-222.01% |
| P/E |
(13.67) - (29.87) |
(18.34) |
-369.6% |
| EV/EBITDA |
(4.26) - (2.48) |
(3.08) |
-145.3% |
| EPV |
(0.48) - (1.03) |
(0.75) |
-111.1% |
| DDM - Stable |
(26.31) - (3,714.38) |
(1,870.34) |
-27605.0% |
| DDM - Multi |
(10.40) - (1,147.07) |
(20.65) |
-403.7% |
TOURN.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
66.32 |
| Beta |
1.31 |
| Outstanding shares (mil) |
9.75 |
| Enterprise Value (mil) |
46.75 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.23% |
| Cost of Debt |
7.00% |
| WACC |
5.89% |