As of 2024-12-13, the Intrinsic Value of Wihlborgs Fastigheter AB (WIHL.ST) is
134.20 SEK. This WIHL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 106.60 SEK, the upside of Wihlborgs Fastigheter AB is
25.90%.
The range of the Intrinsic Value is 81.26 - 236.96 SEK
134.20 SEK
Intrinsic Value
WIHL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.26 - 236.96 |
134.20 |
25.9% |
| DCF (Growth 10y) |
118.32 - 299.54 |
180.14 |
69.0% |
| DCF (EBITDA 5y) |
97.36 - 148.83 |
131.43 |
23.3% |
| DCF (EBITDA 10y) |
133.75 - 207.69 |
177.53 |
66.5% |
| Fair Value |
0.75 - 0.75 |
0.75 |
-99.30% |
| P/E |
1.89 - 5.28 |
3.22 |
-97.0% |
| EV/EBITDA |
57.86 - 106.23 |
85.64 |
-19.7% |
| EPV |
2.92 - 44.62 |
23.77 |
-77.7% |
| DDM - Stable |
1.42 - 3.24 |
2.33 |
-97.8% |
| DDM - Multi |
(4.47) - (5.31) |
(4.79) |
-104.5% |
WIHL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,771.72 |
| Beta |
0.48 |
| Outstanding shares (mil) |
307.43 |
| Enterprise Value (mil) |
62,124.72 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.77% |
| Cost of Debt |
5.06% |
| WACC |
5.64% |