As of 2025-10-28, the Intrinsic Value of Absolent Group AB (ABSO.ST) is 337.78 SEK. This ABSO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 238.00 SEK, the upside of Absolent Group AB is 41.90%.
The range of the Intrinsic Value is 216.58 - 772.07 SEK
Based on its market price of 238.00 SEK and our intrinsic valuation, Absolent Group AB (ABSO.ST) is undervalued by 41.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 216.58 - 772.07 | 337.78 | 41.9% |
| DCF (Growth 10y) | 235.80 - 774.48 | 354.01 | 48.7% |
| DCF (EBITDA 5y) | 120.93 - 137.02 | 128.45 | -46.0% |
| DCF (EBITDA 10y) | 158.76 - 187.30 | 172.07 | -27.7% |
| Fair Value | 190.05 - 190.05 | 190.05 | -20.15% |
| P/E | 91.23 - 157.01 | 120.63 | -49.3% |
| EV/EBITDA | 60.07 - 108.80 | 81.30 | -65.8% |
| EPV | 251.08 - 354.78 | 302.93 | 27.3% |
| DDM - Stable | 95.25 - 410.99 | 253.12 | 6.4% |
| DDM - Multi | 177.68 - 570.28 | 267.92 | 12.6% |
| Market Cap (mil) | 2,694.16 |
| Beta | -0.34 |
| Outstanding shares (mil) | 11.32 |
| Enterprise Value (mil) | 2,948.94 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.63% |
| Cost of Debt | 4.25% |
| WACC | 5.26% |