European Expansion And Product Launches Will Drive Market Presence

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

11 Feb 25

Updated

01 May 25

AnalystConsensusTarget's Fair Value

SEK 575.00

41.1% undervalued

04 Sep

SEK 338.80

1Y

-36.8%

7D

-3.5%

Loading

1Y

-36.8%

7D

-3.5%

You can edit this narrative until May 12 6:02 AM. Then, changes will post as Updates.

Author's Valuation

SEK 57541.1% undervalued

AnalystConsensusTarget Fair Value

Shared on01 May 25
Fair value Decreased 14%

Shared on23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on09 Apr 25
Fair value Decreased 1.92%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on02 Apr 25
Fair value Increased 12%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on26 Mar 25
Fair value Decreased 1.27%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on13 Mar 25
Fair value Increased 11%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

SEK 575

41.1% undervalued

Future estimation in

% p.a.

0

Decrease

Increase

Current revenue growth rate

25.16%

Leisure revenue growth rate

0.16%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

5.26%

Calculation

SEK 456.75m

Earnings '28

x

38.12x

PE Ratio '28

=

SEK 17.41b

Market Cap '28

SEK 17.41b

Market Cap '28

/

26.49m

No. shares '28

=

SEK 657.28

Share Price '28

SEK 657.28 Share Price '28

Discounted to 2025 @ 5.21% p.a.

=

SEK 564.34

Fair Value '25