As of 2024-12-14, the Intrinsic Value of Transtema Group AB (TRANS.ST) is
21.42 SEK. This TRANS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.88 SEK, the upside of Transtema Group AB is
43.90%.
The range of the Intrinsic Value is 10.73 - 64.54 SEK
21.42 SEK
Intrinsic Value
TRANS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
10.73 - 64.54 |
21.42 |
43.9% |
DCF (Growth 10y) |
18.63 - 90.79 |
33.07 |
122.3% |
DCF (EBITDA 5y) |
11.18 - 16.60 |
13.37 |
-10.2% |
DCF (EBITDA 10y) |
16.24 - 25.20 |
19.96 |
34.1% |
Fair Value |
19.27 - 19.27 |
19.27 |
29.51% |
P/E |
17.00 - 62.03 |
40.35 |
171.2% |
EV/EBITDA |
2.14 - 21.09 |
11.44 |
-23.2% |
EPV |
127.08 - 195.54 |
161.31 |
984.1% |
DDM - Stable |
9.16 - 54.68 |
31.92 |
114.5% |
DDM - Multi |
61.00 - 287.45 |
101.11 |
579.5% |
TRANS.ST Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
639.10 |
Beta |
0.34 |
Outstanding shares (mil) |
42.95 |
Enterprise Value (mil) |
963.39 |
Market risk premium |
5.10% |
Cost of Equity |
6.58% |
Cost of Debt |
10.97% |
WACC |
7.02% |