TRANS.ST
Transtema Group AB
Price:  
14.88 
SEK
Volume:  
197,997.00
Sweden | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRANS.ST Intrinsic Value

43.90 %
Upside

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

14.88 SEK
Stock Price
21.42 SEK
Intrinsic Value
Intrinsic Value Details

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%