As of 2025-07-03, the Intrinsic Value of Vilniaus Baldai AB (VBL1L.VS) is 24.73 EUR. This VBL1L.VS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.10 EUR, the upside of Vilniaus Baldai AB is 104.40%.
The range of the Intrinsic Value is 18.45 - 35.48 EUR
Based on its market price of 12.10 EUR and our intrinsic valuation, Vilniaus Baldai AB (VBL1L.VS) is undervalued by 104.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.45 - 35.48 | 24.73 | 104.4% |
| DCF (Growth 10y) | 25.35 - 46.70 | 33.25 | 174.8% |
| DCF (EBITDA 5y) | 20.93 - 28.08 | 24.08 | 99.0% |
| DCF (EBITDA 10y) | 25.71 - 36.35 | 30.38 | 151.1% |
| Fair Value | 45.84 - 45.84 | 45.84 | 278.86% |
| P/E | 21.53 - 27.81 | 24.94 | 106.1% |
| EV/EBITDA | 13.15 - 21.73 | 16.97 | 40.2% |
| EPV | (8.62) - (9.23) | (8.92) | -173.7% |
| DDM - Stable | 9.71 - 22.98 | 16.34 | 35.1% |
| DDM - Multi | 14.09 - 26.26 | 18.36 | 51.7% |
| Market Cap (mil) | 47.07 |
| Beta | 0.45 |
| Outstanding shares (mil) | 3.89 |
| Enterprise Value (mil) | 75.30 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.70% |
| Cost of Debt | 5.07% |
| WACC | 7.91% |