As of 2024-12-15, the Intrinsic Value of CTT Systems AB (CTT.ST) is
204.96 SEK. This CTT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 277.00 SEK, the upside of CTT Systems AB is
-26.00%.
The range of the Intrinsic Value is 123.10 - 713.26 SEK
204.96 SEK
Intrinsic Value
CTT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.10 - 713.26 |
204.96 |
-26.0% |
| DCF (Growth 10y) |
143.39 - 772.02 |
231.15 |
-16.6% |
| DCF (EBITDA 5y) |
86.13 - 115.05 |
104.87 |
-62.1% |
| DCF (EBITDA 10y) |
109.13 - 150.06 |
132.88 |
-52.0% |
| Fair Value |
176.98 - 176.98 |
176.98 |
-36.11% |
| P/E |
180.11 - 257.68 |
219.38 |
-20.8% |
| EV/EBITDA |
66.81 - 121.20 |
91.17 |
-67.1% |
| EPV |
58.42 - 82.97 |
70.70 |
-74.5% |
| DDM - Stable |
96.42 - 761.95 |
429.18 |
54.9% |
| DDM - Multi |
150.90 - 822.97 |
245.21 |
-11.5% |
CTT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,470.81 |
| Beta |
0.75 |
| Outstanding shares (mil) |
12.53 |
| Enterprise Value (mil) |
3,457.71 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.49% |
| Cost of Debt |
5.00% |
| WACC |
6.46% |