XSPRAY.ST Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of XSpray Pharma AB (publ) (XSPRAY.ST) is
-34.74 SEK. This XSPRAY.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 45.30 SEK, the upside of XSpray Pharma AB (publ) is
-176.69%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-34.74 SEK
Intrinsic Value
XSPRAY.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
Fair Value |
-34.74 - -34.74 |
-34.74 |
-176.69% |
P/E |
(116.04) - (143.83) |
(112.39) |
-348.1% |
DDM - Stable |
(101.92) - 756.17 |
327.12 |
622.1% |
DDM - Multi |
(70.60) - 417.60 |
(172.85) |
-481.6% |
XSPRAY.ST Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
1,682.37 |
Beta |
1.00 |
Outstanding shares (mil) |
37.14 |
Enterprise Value (mil) |
1,641.22 |
Market risk premium |
5.10% |
Cost of Equity |
5.97% |
Cost of Debt |
5.00% |
WACC |
5.93% |