ASPIRE.ST Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Aspire Global PLC (ASPIRE.ST) is
95.78 SEK. This ASPIRE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 73.70 SEK, the upside of Aspire Global PLC is
30.00%.
The range of the Intrinsic Value is 60.65 - 541.87 SEK
95.78 SEK
Intrinsic Value
ASPIRE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
60.65 - 541.87 |
95.78 |
30.0% |
| DCF (Growth 10y) |
70.12 - 723.57 |
117.34 |
59.2% |
| DCF (EBITDA 5y) |
75.02 - 175.48 |
104.82 |
42.2% |
| DCF (EBITDA 10y) |
83.14 - 275.50 |
131.75 |
78.8% |
| Fair Value |
40.43 - 40.43 |
40.43 |
-45.14% |
| P/E |
88.46 - 468.22 |
270.05 |
266.4% |
| EV/EBITDA |
73.95 - 128.83 |
91.27 |
23.8% |
| EPV |
24.66 - 59.29 |
41.98 |
-43.0% |
| DDM - Stable |
83.96 - 347.68 |
215.82 |
192.8% |
| DDM - Multi |
106.06 - 344.73 |
162.62 |
120.6% |
ASPIRE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,150.81 |
| Beta |
0.55 |
| Outstanding shares (mil) |
56.32 |
| Enterprise Value (mil) |
3,321.67 |
| Market risk premium |
4.74% |
| Cost of Equity |
7.47% |
| Cost of Debt |
306.95% |
| WACC |
15.83% |