As of 2025-09-16, the Fair Value of Cell Impact AB (publ) (CI.ST) is -1.67 SEK. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 0.13 SEK, the upside of Cell Impact AB (publ) is -1,406.59%.
With the market price of 0.13 SEK and our fair value calculation, Cell Impact AB (publ) (CI.ST) is not a good investment. Investing in CI.ST stocks now will result in a potential loss of 1,406.59%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | -44.26 | -79.85 | -104.21 | -121.40 | -100.43 | -90.03 |
| YoY growth | 8.55% | -80.41% | -30.51% | -16.49% | 17.27% | -20.32% |
| Market Cap (mil) | 37.71 |
| P/E | |
| Forward P/E |
| EPS | -0.33 |
| Avg earnings growth rate | -20.32% |
| TTM earnings | -98.53 |