As of 2026-09-16, the Intrinsic Value of Vimian Group AB (VIMIAN.ST) is 6.35 SEK. This VIMIAN.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.75 SEK, the upside of Vimian Group AB is -81.70%.
The range of the Intrinsic Value is 3.28 - 46.62 SEK
Based on its market price of 34.75 SEK and our intrinsic valuation, Vimian Group AB (VIMIAN.ST) is overvalued by 81.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.28 - 46.62 | 6.35 | -81.7% |
| DCF (Growth 10y) | 5.38 - 72.14 | 10.12 | -70.9% |
| DCF (EBITDA 5y) | 8.56 - 16.67 | 10.20 | -70.7% |
| DCF (EBITDA 10y) | 12.52 - 25.66 | 15.39 | -55.7% |
| Fair Value | 1.59 - 1.59 | 1.59 | -95.43% |
| P/E | 34.75 - 34.75 | 34.75 | -0.0% |
| EV/EBITDA | 6.90 - 13.84 | 8.18 | -76.5% |
| EPV | 3.12 - 4.41 | 3.76 | -89.2% |
| DDM - Stable | 1.48 - 22.79 | 12.14 | -65.1% |
| DDM - Multi | 2.80 - 33.85 | 5.19 | -85.1% |
| Market Cap (mil) | 18,318.12 |
| Beta | 0.77 |
| Outstanding shares (mil) | 527.14 |
| Enterprise Value (mil) | 18,545.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.48% |
| Cost of Debt | 5.44% |
| WACC | 5.45% |