Boozt stock: fair value
BOOZT-DKK.COThe fair value of Boozt under our model is $34.35, the price is 50% below.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly undervaluedIn our model the price counts as cheap below $24.54 and expensive above $57.26 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $61.06 (cash-flow model) and $7.65 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 7.2%. At 8.2% the fair value would be $28.99, at 6.2% it would be $42.42.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (14).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.2%. Discounted at 7.2% (floor: government bond yield 2.2% plus 5 percentage points, since beta 1.01 times the risk premium would give less); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $61.06 per share: free cash flow for the next ten years, each year discounted to today at 7.2%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 7.2%) |
|---|---|---|---|---|
| 2026 | $114.96M | extrapolated at 28.2% | 0.9330 | $107.26M |
| 2027 | $138.4M | extrapolated at 20.4% | 0.8705 | $120.48M |
| 2028 | $159.05M | extrapolated at 14.9% | 0.8122 | $129.18M |
| 2029 | $176.71M | extrapolated at 11.1% | 0.7578 | $133.91M |
| 2030 | $191.6M | extrapolated at 8.4% | 0.7070 | $135.47M |
| 2031 | $204.15M | extrapolated at 6.6% | 0.6597 | $134.67M |
| 2032 | $214.85M | extrapolated at 5.2% | 0.6155 | $132.23M |
| 2033 | $224.14M | extrapolated at 4.3% | 0.5742 | $128.71M |
| 2034 | $232.39M | extrapolated at 3.7% | 0.5358 | $124.5M |
| 2035 | $239.89M | extrapolated at 3.2% | 0.4999 | $119.92M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $1.27B |
| Terminal value: cash flow 2035 × (1 + 2.2%) / (7.2% − 2.2%) | $4.9B |
| Present value of terminal value (× 0.4999) | $2.45B |
| Equity value (sum plus present value of terminal value) | $3.72B |
| Shares (diluted) | 60.87M |
| Value per share (equity value divided by shares) | $61.06 |
| Earnings per share, last twelve months | $0.55 |
| × 14 (industry P/E) | $7.65 |
| Fair value (average of both parts) | $34.35 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = DKK 6.7461, $1 = SEK 9.9729)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 1 May 2026)
- Valuation signal Undervalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.