Is EQT AB (publ) (EQT.ST) overvalued or undervalued?

At a recent price of 315.90, EQT AB (publ) (EQT.ST) trades 66% above TickerWorth's blended fair value of 107.07 per share — a discounted-cash-flow model cross-checked against peer multiples and asset value — meaning the market currently prices EQT.ST overvalued vs our estimate of what the business is intrinsically worth. Our fair value sits below the market, an implied -66.1% move to close the gap if the business performs in line with our assumptions. This is an educational model, not a price target or a recommendation — the value moves with the inputs, which you can test yourself using the WACC slider below.

One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values EQT.ST at about 256.42 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.

The valuation discounts EQT AB (publ)'s projected free cash flows at a weighted-average cost of capital (WACC) of 11.0%, with a long-run terminal growth rate of 2.5%. About 70% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.

Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 22.6% annual revenue growth for EQT.ST. Our base case instead assumes about 15.3% average growth over the forecast, so the market is pricing in materially faster growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.

Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, EQT.ST's modeled DCF value ranges from about 209.87 to 341.40 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.

How to read this page: the DCF fair value is what EQT AB (publ) would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of EQT.ST's intrinsic value. Figures update as new filings and prices come in.