As of 2024-12-11, the Intrinsic Value of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 11.31 SEK. This UTG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.35 SEK, the upside of Unlimited Travel Group UTG AB (publ) is -15.30%.

The range of the Intrinsic Value is 10.55 - 15.11 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	10.55 - 15.11	11.31	-15.3%
DCF (Growth 10y)	20.03 - 69.30	27.67	107.2%
DCF (EBITDA 5y)	22.85 - 28.23	26.07	95.3%
DCF (EBITDA 10y)	24.14 - 31.82	28.29	111.9%
Fair Value	4.45 - 4.45	4.45	-66.65%
P/E	8.62 - 20.41	13.19	-1.2%
EV/EBITDA	16.37 - 32.54	25.56	91.5%
EPV	98.50 - 159.31	128.90	865.6%
DDM - Stable	9.85 - 87.70	48.78	265.4%
DDM - Multi	22.08 - 156.81	39.06	192.6%