VNV.ST
VNV Global AB (publ)
Price:  
18.94 
SEK
Volume:  
108,249.00
Sweden | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VNV.ST Intrinsic Value

15.20 %
Upside

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

18.94 SEK
Stock Price
21.82 SEK
Intrinsic Value
Intrinsic Value Details

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%