As of 2026-10-13, the Intrinsic Value of CodeMill AB (publ) (CDMIL.ST) is 3.30 SEK. This CDMIL.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 14.15 SEK, the upside of CodeMill AB (publ) is -76.70%.
The range of the Intrinsic Value is 0.83 - 20.13 SEK
Based on its market price of 14.15 SEK and our intrinsic valuation, CodeMill AB (publ) (CDMIL.ST) is overvalued by 76.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (978.85) - (50.56) | (95.72) | -776.5% |
| DCF (Growth 10y) | (73.79) - (1,370.35) | (137.19) | -1069.6% |
| DCF (EBITDA 5y) | 0.83 - 20.13 | 3.30 | -76.7% |
| DCF (EBITDA 10y) | (4.51) - 40.46 | 0.99 | -93.0% |
| Fair Value | 0.08 - 0.08 | 0.08 | -99.44% |
| P/E | 0.17 - 3.01 | 0.21 | -98.5% |
| EV/EBITDA | 1.43 - 20.51 | 7.70 | -45.6% |
| EPV | 40.09 - 60.40 | 50.25 | 255.1% |
| DDM - Stable | 0.04 - 1.12 | 0.58 | -95.9% |
| DDM - Multi | (4.93) - (101.08) | (9.51) | -167.2% |
| Market Cap (mil) | 192.75 |
| Beta | -0.11 |
| Outstanding shares (mil) | 13.62 |
| Enterprise Value (mil) | 161.09 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.67% |
| Cost of Debt | 6.88% |
| WACC | 6.67% |