As of 2025-05-17, the Intrinsic Value of Basware Oyj (BAS1V.HE) is 29.82 EUR. This BAS1V.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.65 EUR, the upside of Basware Oyj is -24.80%.
The range of the Intrinsic Value is 17.78 - 76.94 EUR
Based on its market price of 39.65 EUR and our intrinsic valuation, Basware Oyj (BAS1V.HE) is overvalued by 24.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.78 - 76.94 | 29.82 | -24.8% |
| DCF (Growth 10y) | 25.96 - 102.87 | 41.73 | 5.2% |
| DCF (EBITDA 5y) | 21.15 - 40.19 | 32.04 | -19.2% |
| DCF (EBITDA 10y) | 27.59 - 52.91 | 40.96 | 3.3% |
| Fair Value | -6.97 - -6.97 | -6.97 | -117.57% |
| P/E | (37.03) - (43.75) | (39.88) | -200.6% |
| EV/EBITDA | 14.92 - 28.26 | 22.49 | -43.3% |
| EPV | 5.32 - 9.05 | 7.19 | -81.9% |
| DDM - Stable | (13.89) - (66.11) | (40.00) | -200.9% |
| DDM - Multi | (0.89) - (3.30) | (1.40) | -103.5% |
| Market Cap (mil) | 573.34 |
| Beta | 0.95 |
| Outstanding shares (mil) | 14.46 |
| Enterprise Value (mil) | 627.39 |
| Market risk premium | 5.68% |
| Cost of Equity | 8.46% |
| Cost of Debt | 5.00% |
| WACC | 7.98% |