As of 2024-12-11, the Intrinsic Value of Vef AB (publ) (VEFAB.ST) is 0.80 SEK. This VEFAB.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.23 SEK, the upside of Vef AB (publ) is -64.20%.

The range of the Intrinsic Value is 0.30 - 59.54 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	0.30 - 59.54	0.80	-64.2%
DCF (Growth 10y)	0.33 - 105.52	0.95	-57.3%
DCF (EBITDA 5y)	0.41 - 9.75	1.13	-49.3%
DCF (EBITDA 10y)	0.33 - 20.17	1.01	-54.6%
Fair Value	13.58 - 13.58	13.58	510.13%
P/E	2.27 - 2.79	2.49	11.8%
EV/EBITDA	3.09 - 8.08	4.01	80.3%
EPV	(0.39) - (1.94)	(1.17)	-152.4%
DDM - Stable	6.20 - 34.00	20.10	803.3%
DDM - Multi	7.67 - 32.95	12.47	460.3%