As of 2026-05-04, the Intrinsic Value of Haldex AB (HLDX.ST) is 86.64 SEK. This HLDX.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.50 SEK, the upside of Haldex AB is 32.30%.
The range of the Intrinsic Value is 49.65 - 216.43 SEK
Based on its market price of 65.50 SEK and our intrinsic valuation, Haldex AB (HLDX.ST) is undervalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.65 - 216.43 | 86.64 | 32.3% |
| DCF (Growth 10y) | 71.04 - 270.18 | 115.47 | 76.3% |
| DCF (EBITDA 5y) | 48.57 - 76.15 | 60.68 | -7.4% |
| DCF (EBITDA 10y) | 60.47 - 94.24 | 75.13 | 14.7% |
| Fair Value | 18.51 - 18.51 | 18.51 | -71.74% |
| P/E | 65.41 - 90.40 | 72.02 | 9.9% |
| EV/EBITDA | 9.12 - 76.23 | 36.33 | -44.5% |
| EPV | 20.87 - 39.24 | 30.05 | -54.1% |
| DDM - Stable | 36.28 - 138.26 | 87.27 | 33.2% |
| DDM - Multi | 47.11 - 142.10 | 71.06 | 8.5% |
| Market Cap (mil) | 3,185.00 |
| Beta | 0.54 |
| Outstanding shares (mil) | 48.63 |
| Enterprise Value (mil) | 4,299.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.78% |
| Cost of Debt | 4.44% |
| WACC | 5.51% |