As of 2024-12-11, the Intrinsic Value of CodeMill AB (publ) (CDMIL.ST) is
48.43 SEK. This CDMIL.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 16.80 SEK, the upside of CodeMill AB (publ) is
188.30%.
The range of the Intrinsic Value is 38.64 - 59.33 SEK
48.43 SEK
Intrinsic Value
CDMIL.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(559.06) - (28.72) |
(54.02) |
-421.5% |
| DCF (Growth 10y) |
(25.78) - (445.90) |
(45.99) |
-373.8% |
| DCF (EBITDA 5y) |
38.64 - 59.33 |
48.43 |
188.3% |
| DCF (EBITDA 10y) |
40.57 - 74.04 |
55.61 |
231.0% |
| Fair Value |
4.27 - 4.27 |
4.27 |
-74.57% |
| P/E |
24.18 - 28.02 |
26.09 |
55.3% |
| EV/EBITDA |
35.34 - 56.30 |
44.84 |
166.9% |
| EPV |
18.77 - 28.10 |
23.43 |
39.5% |
| DDM - Stable |
6.91 - 161.78 |
84.34 |
402.1% |
| DDM - Multi |
(7.16) - (133.18) |
(13.71) |
-181.6% |
CDMIL.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
228.84 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
13.62 |
| Enterprise Value (mil) |
203.80 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.63% |
| Cost of Debt |
4.40% |
| WACC |
6.58% |