As of 2024-12-12, the Intrinsic Value of Cyber Security 1 AB (CYB1.ST) is
1.37 SEK. This CYB1.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.01 SEK, the upside of Cyber Security 1 AB is
18,432.80%.
The range of the Intrinsic Value is 0.73 - 8.64 SEK
CYB1.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.73 - 8.64 |
1.37 |
18432.8% |
| DCF (Growth 10y) |
2.40 - 25.94 |
4.32 |
58266.8% |
| DCF (EBITDA 5y) |
0.39 - 0.64 |
0.58 |
7757.0% |
| DCF (EBITDA 10y) |
0.99 - 1.48 |
1.35 |
18080.0% |
| Fair Value |
-0.15 - -0.15 |
-0.15 |
-2,131.12% |
| P/E |
(0.28) - 0.00 |
(0.18) |
-2548.7% |
| EV/EBITDA |
(0.04) - 0.09 |
0.03 |
294.7% |
| EPV |
1.35 - 1.62 |
1.48 |
19963.4% |
| DDM - Stable |
(0.29) - (2.04) |
(1.17) |
-15872.4% |
| DDM - Multi |
0.37 - 2.07 |
0.63 |
8476.8% |
CYB1.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.41 |
| Beta |
0.74 |
| Outstanding shares (mil) |
1,136.35 |
| Enterprise Value (mil) |
83.72 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.23% |
| Cost of Debt |
4.25% |
| WACC |
3.56% |