As of 2024-12-14, the Intrinsic Value of Coinshares International Ltd (CS.ST) is
60.40 SEK. This CS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.60 SEK, the upside of Coinshares International Ltd is
-31.80%.
The range of the Intrinsic Value is 45.00 - 95.49 SEK
60.40 SEK
Intrinsic Value
CS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.00 - 95.49 |
60.40 |
-31.8% |
| DCF (Growth 10y) |
51.97 - 105.14 |
68.37 |
-22.8% |
| DCF (EBITDA 5y) |
51.33 - 70.68 |
60.70 |
-31.5% |
| DCF (EBITDA 10y) |
56.76 - 82.35 |
68.45 |
-22.7% |
| Fair Value |
-129.32 - -129.32 |
-129.32 |
-245.96% |
| P/E |
(211.05) - (512.11) |
(263.82) |
-397.8% |
| EV/EBITDA |
74.71 - 171.93 |
120.25 |
35.7% |
| EPV |
4.86 - 6.88 |
5.87 |
-93.4% |
| DDM - Stable |
(187.02) - (549.13) |
(368.07) |
-515.4% |
| DDM - Multi |
(65.76) - (153.38) |
(92.42) |
-204.3% |
CS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,904.51 |
| Beta |
1.50 |
| Outstanding shares (mil) |
66.64 |
| Enterprise Value (mil) |
5,863.94 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.96% |
| Cost of Debt |
4.25% |
| WACC |
8.96% |