What is the intrinsic value of CINT.ST?
As of 2026-03-05, the Intrinsic Value of Cint Group AB (publ) (CINT.ST) is
0.55 SEK. This CINT.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 3.47 SEK, the upside of Cint Group AB (publ) is
-84.09%.
Is CINT.ST undervalued or overvalued?
Based on its market price of 3.47 SEK and our intrinsic valuation, Cint Group AB (publ) (CINT.ST) is overvalued by 84.09%.
CINT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(57.33) - (5.13) |
(9.26) |
-366.6% |
| DCF (Growth 10y) |
(6.96) - (75.99) |
(12.48) |
-459.3% |
| DCF (EBITDA 5y) |
(1.04) - (1.13) |
(13,168.53) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.01) - (3.86) |
(13,168.53) |
-123450.0% |
| Fair Value |
0.55 - 0.55 |
0.55 |
-84.09% |
| P/E |
3.47 - 3.47 |
3.47 |
-0.1% |
| EV/EBITDA |
3.46 - 3.46 |
3.46 |
-0.3% |
| EPV |
20.02 - 42.48 |
31.25 |
799.5% |
| DDM - Stable |
1.53 - 7.62 |
4.57 |
31.7% |
| DDM - Multi |
(6.63) - (25.37) |
(10.49) |
-401.8% |
CINT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,233.20 |
| Beta |
0.62 |
| Outstanding shares (mil) |
354.98 |
| Enterprise Value (mil) |
1,331.73 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.18% |
| Cost of Debt |
14.22% |
| WACC |
8.99% |