HEXPOL

HEXPOL AB: Sustained Long Term Growth, Stable Margins, and Strategic M&A

Mandelman

Invested

Community Contributor

Published

22 Mar 25

Updated

24 Mar 25

Mandelman's Fair Value

SEK 122.27

30.3% undervalued

24 Mar

SEK 85.20

-25.5%

0.5%

-25.5%

0.5%

Author's Valuation

SEK 122.3

30.3% undervalued

Mandelman's Fair Value

Narrative

Updates0

Mandelman'sFair Value

SEK 122.3

30.3% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.84%

Chemicals revenue growth rate

0.37%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

5.69%

Calculation

SEK 3.15b

Earnings '30

17.50x

PE Ratio '30

SEK 55.18b

Market Cap '30

SEK 55.18b

Market Cap '30

344.44m

No. shares '30

SEK 160.20

Share Price '30

SEK 160.20 Share Price '30

Discounted to 2025 @ 5.55% p.a.

SEK 122.27

Fair Value '25