Valuation Result
Final Brand Value
Getinge — Technology
Valuation date: 10/29/2026
Total Brand Value
SEK 7.2B
This result turns the selected legal, brand, benchmark and discount-rate assumptions into one reviewable brand value estimate.
Brand Strength
63/100
Royalty Rate
1.3%
Discount Rate
7.3%
Benchmark recommendation not unlocked for this result
Sensitivity snapshot
Quick decision check for discount rate, royalty rate and long-term growth.
Variable
Lower input
Current
Higher input
WACC (Discount Rate)
7.3%
-1.0%
SEK 8.9B
7.3%
SEK 7.2B
+1.0%
SEK 6.1B
Royalty Rate
1.3%
-0.5%
SEK 4.4B
1.3%
SEK 7.2B
+0.5%
SEK 10.1B
Terminal Growth
2.0%
-0.5%
SEK 6.7B
2.0%
SEK 7.2B
+0.5%
SEK 7.8B
Brand Strength changes can also be explored to show their potential effect on brand value. Contact info@brandvaluator.se if you want to explore this for strategy, planning and budgeting.
Revenue Base
SEK 35.0B
Legal Protection
73/100
Long-term Growth
2.0%
Recommendation basis
Brand-strength range • Pro
This reference case derives its royalty rate by applying the brand-strength score to a documented industry royalty ceiling.
This valuation uses benchmark support informed by external market references and curated internal calibration.
Use this section to confirm whether the result reflects unlocked benchmark guidance or a non-benchmark method.
Forecast profile
5 years explicit forecast
High growth: 5.1%
Base growth: 4.9%
Long-term growth: 2.0%
Value build
Value for planning period: SEK 1.6B
Terminal value: SEK 5.7B
How the valuation is built
Valuation Build
| Year | Revenue | Royalty | After Tax | PV |
|---|---|---|---|---|
| Y1 | SEK 36,752,419,000 | SEK 463,080,479 | SEK 338,048,750 | SEK 326,270,877 |
| Y2 | SEK 38,553,287,531 | SEK 485,771,423 | SEK 354,613,139 | SEK 318,824,546 |
| Y3 | SEK 40,442,398,620 | SEK 509,574,223 | SEK 371,989,183 | SEK 311,548,159 |
| Y4 | SEK 42,424,076,152 | SEK 534,543,360 | SEK 390,216,652 | SEK 304,437,837 |
| Y5 | SEK 44,502,855,884 | SEK 560,735,984 | SEK 409,337,268 | SEK 297,489,792 |
| Explicit PV (Y1–Y5) | SEK 1,558,571,210 | |||
| Terminal Value (undiscounted) | SEK 7,804,187,174 | |||
| Terminal PV (discounted) | SEK 5,671,767,992 | |||
| Total Brand Value | SEK 7,230,339,202 |
Supporting context
This section explains the evidence and judgment used to support the recommendation and the legal, brand and financial assumptions used in the valuation.
Reference case
Getinge
Prepared reference case
Forward-looking Getinge case translated into a transparent 2026 valuation profile.
Informed by numerous sources including company reporting, investor materials, analyst research, market data and selected benchmark references where relevant.
Key inputs
Reported = directly sourced • Estimated = selected judgment • Inferred = derived from broader evidence • Assumed = inclusion choice
Revenue base
SEK 34.969bnreported
Planning growth
5.10%inferred
Long-term growth
2.00%estimated
Royalty rate selected
1.26%estimated
Discount rate
7.35%estimated
Brand Strength
63/100 (C+)inferred
Legal analysis
73/100inferred
Inclusion rule
Swedish domicile/originassumed
Model origin
Historical analyst modelestimated
Company disclosures
These links lead to company-issued materials. BrandValuator cross-checks indicative estimates against multiple sources; the final assumptions and judgments are our own. Each input is labeled by evidence status above.
Legal Protection
trademark Status89
scope Of Rights85
risk Profile64
litigation61
contractual Rights70
goodwill Evidence76
regulatory Compliance66
Brand Strength
marketing Investment57
quality77
availability61
distinctive Brand Codes57
mental Availability59
consideration67
trust75
choice Share56
penetration54
price Elasticity60
revenue Premium66
margin Premium68
stability72