As of 2026-04-11, the Intrinsic Value of Volati AB (VOLO.ST) is 109.53 SEK. This VOLO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.10 SEK, the upside of Volati AB is 28.70%.
The range of the Intrinsic Value is 63.67 - 255.72 SEK
Based on its market price of 85.10 SEK and our intrinsic valuation, Volati AB (VOLO.ST) is undervalued by 28.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.67 - 255.72 | 109.53 | 28.7% |
| DCF (Growth 10y) | 81.15 - 290.86 | 131.55 | 54.6% |
| DCF (EBITDA 5y) | 18.99 - 41.58 | 29.63 | -65.2% |
| DCF (EBITDA 10y) | 41.48 - 73.27 | 55.99 | -34.2% |
| Fair Value | 18.70 - 18.70 | 18.70 | -78.02% |
| P/E | 51.47 - 69.70 | 64.91 | -23.7% |
| EV/EBITDA | 16.33 - 44.00 | 30.63 | -64.0% |
| EPV | 226.78 - 334.91 | 280.85 | 230.0% |
| DDM - Stable | 36.06 - 124.38 | 80.22 | -5.7% |
| DDM - Multi | 55.94 - 139.18 | 78.61 | -7.6% |
| Market Cap (mil) | 6,893.95 |
| Beta | 0.02 |
| Outstanding shares (mil) | 81.01 |
| Enterprise Value (mil) | 9,463.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.98% |
| Cost of Debt | 4.64% |
| WACC | 5.84% |