As of 2025-05-17, the Intrinsic Value of ContextVision AB (CONTX.OL) is 7.07 NOK. This CONTX.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.80 NOK, the upside of ContextVision AB is 47.40%.
The range of the Intrinsic Value is 5.27 - 11.95 NOK
Based on its market price of 4.80 NOK and our intrinsic valuation, ContextVision AB (CONTX.OL) is undervalued by 47.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.27 - 11.95 | 7.07 | 47.4% |
| DCF (Growth 10y) | 5.90 - 12.87 | 7.80 | 62.6% |
| DCF (EBITDA 5y) | 4.60 - 5.80 | 5.26 | 9.5% |
| DCF (EBITDA 10y) | 5.33 - 7.01 | 6.17 | 28.6% |
| Fair Value | 8.47 - 8.47 | 8.47 | 76.51% |
| P/E | 5.99 - 13.46 | 11.02 | 129.7% |
| EV/EBITDA | 4.15 - 6.15 | 5.02 | 4.7% |
| EPV | 10.95 - 15.81 | 13.38 | 178.8% |
| DDM - Stable | 3.05 - 10.53 | 6.79 | 41.4% |
| DDM - Multi | 3.68 - 10.19 | 5.44 | 13.4% |
| Market Cap (mil) | 371.38 |
| Beta | 0.55 |
| Outstanding shares (mil) | 77.37 |
| Enterprise Value (mil) | 303.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.33% |
| Cost of Debt | 4.25% |
| WACC | 7.22% |