As of 2026-03-13, the Intrinsic Value of Viva Wine Group AB (VIVA.ST) is 47.07 SEK. This VIVA.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.50 SEK, the upside of Viva Wine Group AB is 44.80%.
The range of the Intrinsic Value is 31.46 - 78.73 SEK
Based on its market price of 32.50 SEK and our intrinsic valuation, Viva Wine Group AB (VIVA.ST) is undervalued by 44.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.46 - 78.73 | 47.07 | 44.8% |
| DCF (Growth 10y) | 65.77 - 147.81 | 92.90 | 185.9% |
| Fair Value | 57.46 - 57.46 | 57.46 | 76.80% |
| P/E | 32.41 - 32.51 | 32.46 | -0.1% |
| EV/EBITDA | 32.35 - 32.35 | 32.35 | -0.5% |
| EPV | 56.88 - 86.57 | 71.73 | 120.7% |
| DDM - Stable | 31.07 - 86.79 | 58.93 | 81.3% |
| DDM - Multi | 60.23 - 127.70 | 81.51 | 150.8% |
| Market Cap (mil) | 2,912.98 |
| Beta | 0.02 |
| Outstanding shares (mil) | 89.63 |
| Enterprise Value (mil) | 4,453.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.78% |
| Cost of Debt | 6.13% |
| WACC | 4.86% |