As of 2026-04-04, the Intrinsic Value of Railcare Group AB (RAIL.ST) is 29.46 SEK. This RAIL.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.80 SEK, the upside of Railcare Group AB is 2.30%.
The range of the Intrinsic Value is 17.07 - 53.50 SEK
Based on its market price of 28.80 SEK and our intrinsic valuation, Railcare Group AB (RAIL.ST) is undervalued by 2.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.07 - 53.50 | 29.46 | 2.3% |
| DCF (Growth 10y) | 39.83 - 97.14 | 59.37 | 106.1% |
| DCF (EBITDA 5y) | 11.68 - 32.07 | 21.60 | -25.0% |
| DCF (EBITDA 10y) | 28.07 - 57.54 | 41.89 | 45.5% |
| Fair Value | 8.25 - 8.25 | 8.25 | -71.35% |
| P/E | 17.43 - 26.29 | 22.00 | -23.6% |
| EV/EBITDA | 7.61 - 31.85 | 16.95 | -41.1% |
| EPV | 70.14 - 108.21 | 89.17 | 209.6% |
| DDM - Stable | 14.73 - 38.64 | 26.68 | -7.4% |
| DDM - Multi | 29.83 - 61.49 | 40.23 | 39.7% |
| Market Cap (mil) | 694.66 |
| Beta | 0.21 |
| Outstanding shares (mil) | 24.12 |
| Enterprise Value (mil) | 1,263.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.84% |
| Cost of Debt | 5.16% |
| WACC | 5.43% |