The range of the Intrinsic Value is (669.99) - (37.05) SEK.
Note: result may not be accurate due to the invalid valuation result of DCF model.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (669.99) - (37.05) | (70.12) | -1617.8% | |
Peter Lynch Fair Value | -1.04 - -1.04 | -1.04 | -122.59% | |
P/E Multiples | (4.38) - (5.47) | (5.08) | -210.0% | |
EV/EBITDA Multiples | 1.39 - 1.49 | 1.47 | -68.2% | |
Earnings Power Value | 0.49 - (0.06) | 0.21 | -95.4% |
Market Cap (mil) | 290 |
Beta | 1.45 |
Outstanding shares (mil) | 63 |
Enterprise Value (mil) | 185 |
Market risk premium | 5.2% |
Cost of Equity | 6.3% |
Cost of Debt | 7% |
WACC | 6.3% |