We update our mid-point DCF fair value to SEK 83 (98) per share after raising both the cost of debt and cost of equity. Both assumption changes are based on the large debt currently held on the balance sheet, of which most will have to be refinanced in 2-5 years. The likely increase in interest expenses and a high leverage ratio of almost 3x ND/EBITDA (2022E) pro-forma should raise concerns for shareholders, in our view, resulting in a higher risk premium.
This research has been commissioned by the company. Only for professional investors resident in EEA member states. Reports may not be distributed to the US or other jurisdictions where to do so would be unlawful. Please see the disclaimer tab for any details of investment banking services recently provided by SEB that could be considered relevant to the subject matter of this research.