As of 2024-12-11, the Intrinsic Value of VNV Global AB (publ) (VNV.ST) is
21.82 SEK. This VNV.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.94 SEK, the upside of VNV Global AB (publ) is
15.20%.
The range of the Intrinsic Value is 15.37 - 36.58 SEK
21.82 SEK
Intrinsic Value
VNV.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
15.37 - 36.58 |
21.82 |
15.2% |
DCF (Growth 10y) |
16.98 - 37.20 |
23.20 |
22.5% |
DCF (EBITDA 5y) |
10.45 - 19.01 |
13.84 |
-26.9% |
DCF (EBITDA 10y) |
13.34 - 22.38 |
16.90 |
-10.8% |
Fair Value |
-146.79 - -146.79 |
-146.79 |
-875.05% |
P/E |
(63.53) - 18.54 |
(30.58) |
-261.5% |
EV/EBITDA |
(42.63) - 33.08 |
(16.74) |
-188.4% |
EPV |
(106.54) - (149.84) |
(128.19) |
-776.8% |
DDM - Stable |
(43.68) - (138.95) |
(91.31) |
-582.1% |
DDM - Multi |
8.39 - 21.27 |
12.10 |
-36.1% |
VNV.ST Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,805.36 |
Beta |
2.14 |
Outstanding shares (mil) |
253.71 |
Enterprise Value (mil) |
5,605.02 |
Market risk premium |
5.10% |
Cost of Equity |
8.61% |
Cost of Debt |
6.74% |
WACC |
8.13% |