As of 2024-12-15, the Intrinsic Value of W5 Solutions AB (publ) (W5.ST) is
33.22 SEK. This W5.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 43.80 SEK, the upside of W5 Solutions AB (publ) is
-24.20%.
The range of the Intrinsic Value is 9.43 - 156.30 SEK
33.22 SEK
Intrinsic Value
W5.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(289.00) - (64.10) |
(101.43) |
-331.6% |
| DCF (Growth 10y) |
9.43 - 156.30 |
33.22 |
-24.2% |
| DCF (EBITDA 5y) |
192.84 - 288.70 |
238.74 |
445.1% |
| DCF (EBITDA 10y) |
915.68 - 1,506.43 |
1,186.60 |
2609.1% |
| Fair Value |
-74.44 - -74.44 |
-74.44 |
-269.96% |
| P/E |
(77.72) - 35.09 |
(31.19) |
-171.2% |
| EV/EBITDA |
8.11 - 43.57 |
25.49 |
-41.8% |
| EPV |
22.25 - 32.25 |
27.25 |
-37.8% |
| DDM - Stable |
(36.24) - (221.01) |
(128.62) |
-393.7% |
| DDM - Multi |
89.30 - 425.34 |
147.85 |
237.6% |
W5.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
663.57 |
| Beta |
0.59 |
| Outstanding shares (mil) |
15.15 |
| Enterprise Value (mil) |
717.07 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.48% |
| Cost of Debt |
5.00% |
| WACC |
7.26% |