As of 2024-12-12, the Intrinsic Value of Awardit AB (publ) (AWRD.ST) is 96.28 SEK. This AWRD.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 130.00 SEK, the upside of Awardit AB (publ) is -25.90%.

The range of the Intrinsic Value is 70.87 - 159.64 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	70.87 - 159.64	96.28	-25.9%
DCF (Growth 10y)	218.58 - 538.49	310.24	138.6%
DCF (EBITDA 5y)	124.14 - 182.60	160.88	23.8%
DCF (EBITDA 10y)	276.79 - 438.84	369.49	184.2%
Fair Value	69.91 - 69.91	69.91	-46.23%
P/E	37.24 - 45.47	41.69	-67.9%
EV/EBITDA	40.95 - 140.38	93.85	-27.8%
EPV	243.06 - 338.89	290.97	123.8%
DDM - Stable	25.15 - 83.21	54.18	-58.3%
DDM - Multi	116.44 - 287.38	164.42	26.5%