As of 2026-04-04, the Intrinsic Value of Boozt AB (BOOZT.ST) is 97.65 SEK. This BOOZT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 95.55 SEK, the upside of Boozt AB is 2.20%.
The range of the Intrinsic Value is 65.82 - 222.10 SEK
Based on its market price of 95.55 SEK and our intrinsic valuation, Boozt AB (BOOZT.ST) is undervalued by 2.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.82 - 222.10 | 97.65 | 2.2% |
| DCF (Growth 10y) | 80.04 - 260.46 | 117.07 | 22.5% |
| DCF (EBITDA 5y) | 42.85 - 79.90 | 60.39 | -36.8% |
| DCF (EBITDA 10y) | 57.69 - 104.42 | 78.79 | -17.5% |
| Fair Value | 95.10 - 95.10 | 95.10 | -0.47% |
| P/E | 45.76 - 73.72 | 60.21 | -37.0% |
| EV/EBITDA | 37.87 - 92.00 | 69.73 | -27.0% |
| EPV | 111.27 - 155.22 | 133.24 | 39.5% |
| DDM - Stable | 53.05 - 253.15 | 153.10 | 60.2% |
| DDM - Multi | 66.33 - 252.02 | 105.73 | 10.7% |
| Market Cap (mil) | 6,101.82 |
| Beta | 1.01 |
| Outstanding shares (mil) | 63.86 |
| Enterprise Value (mil) | 5,444.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.95% |
| Cost of Debt | 4.25% |
| WACC | 6.71% |