As of 2025-07-11, the Intrinsic Value of Troax Group AB (publ) (TROAX.ST) is 110.50 SEK. This TROAX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 151.60 SEK, the upside of Troax Group AB (publ) is -27.10%.
The range of the Intrinsic Value is 78.42 - 188.46 SEK
Based on its market price of 151.60 SEK and our intrinsic valuation, Troax Group AB (publ) (TROAX.ST) is overvalued by 27.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.42 - 188.46 | 110.50 | -27.1% |
| DCF (Growth 10y) | 97.14 - 220.78 | 133.51 | -11.9% |
| DCF (EBITDA 5y) | 117.74 - 150.36 | 136.85 | -9.7% |
| DCF (EBITDA 10y) | 129.37 - 177.55 | 154.79 | 2.1% |
| Fair Value | 49.12 - 49.12 | 49.12 | -67.60% |
| P/E | 119.71 - 141.80 | 130.45 | -14.0% |
| EV/EBITDA | 88.96 - 142.59 | 117.28 | -22.6% |
| EPV | 67.43 - 95.11 | 81.27 | -46.4% |
| DDM - Stable | 45.84 - 137.67 | 91.76 | -39.5% |
| DDM - Multi | 62.22 - 148.80 | 88.16 | -41.8% |
| Market Cap (mil) | 9,096.00 |
| Beta | 0.76 |
| Outstanding shares (mil) | 60.00 |
| Enterprise Value (mil) | 9,561.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.12% |
| Cost of Debt | 4.25% |
| WACC | 8.58% |