As of 2025-10-12, the Intrinsic Value of Coor Service Management Holding AB (COOR.ST) is 63.98 SEK. This COOR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.16 SEK, the upside of Coor Service Management Holding AB is 32.80%.
The range of the Intrinsic Value is 34.11 - 168.99 SEK
Based on its market price of 48.16 SEK and our intrinsic valuation, Coor Service Management Holding AB (COOR.ST) is undervalued by 32.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.11 - 168.99 | 63.98 | 32.8% |
| DCF (Growth 10y) | 40.63 - 175.26 | 70.63 | 46.7% |
| DCF (EBITDA 5y) | 0.57 - 15.47 | 4.62 | -90.4% |
| DCF (EBITDA 10y) | 10.98 - 27.69 | 15.93 | -66.9% |
| Fair Value | 6.26 - 6.26 | 6.26 | -87.00% |
| P/E | 11.95 - 17.58 | 13.49 | -72.0% |
| EV/EBITDA | (13.87) - 25.95 | 3.96 | -91.8% |
| EPV | 67.78 - 105.43 | 86.61 | 79.8% |
| DDM - Stable | 13.66 - 50.62 | 32.14 | -33.3% |
| DDM - Multi | 24.76 - 63.10 | 34.68 | -28.0% |
| Market Cap (mil) | 4,614.21 |
| Beta | 0.38 |
| Outstanding shares (mil) | 95.81 |
| Enterprise Value (mil) | 7,028.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.32% |
| Cost of Debt | 5.23% |
| WACC | 5.43% |