As of 2025-11-18, the Intrinsic Value of Awardit AB (publ) (AWRD.ST) is 119.71 SEK. This AWRD.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.50 SEK, the upside of Awardit AB (publ) is -6.80%.
The range of the Intrinsic Value is 82.67 - 237.80 SEK
Based on its market price of 128.50 SEK and our intrinsic valuation, Awardit AB (publ) (AWRD.ST) is overvalued by 6.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.67 - 237.80 | 119.71 | -6.8% |
| DCF (Growth 10y) | 266.34 - 836.50 | 402.63 | 213.3% |
| DCF (EBITDA 5y) | 77.30 - 136.56 | 98.30 | -23.5% |
| DCF (EBITDA 10y) | 192.93 - 352.16 | 249.50 | 94.2% |
| Fair Value | 69.91 - 69.91 | 69.91 | -45.60% |
| P/E | 29.75 - 44.71 | 36.18 | -71.8% |
| EV/EBITDA | 24.77 - 97.21 | 49.92 | -61.2% |
| EPV | 279.63 - 405.23 | 342.43 | 166.5% |
| DDM - Stable | 30.21 - 134.81 | 82.51 | -35.8% |
| DDM - Multi | 141.37 - 469.66 | 214.99 | 67.3% |
| Market Cap (mil) | 1,112.81 |
| Beta | 0.18 |
| Outstanding shares (mil) | 8.66 |
| Enterprise Value (mil) | 1,059.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.17% |
| Cost of Debt | 7.65% |
| WACC | 6.08% |