As of 2025-05-30, the Intrinsic Value of Digitalist Group Oyj (DIGIGR.HE) is (0.18) EUR. This DIGIGR.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 EUR, the upside of Digitalist Group Oyj is -756.90%.
The range of the Intrinsic Value is (1.13) - (0.13) EUR
Based on its market price of 0.03 EUR and our intrinsic valuation, Digitalist Group Oyj (DIGIGR.HE) is overvalued by 756.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.13) - (0.13) | (0.18) | -756.9% |
| DCF (Growth 10y) | (0.12) - (0.95) | (0.17) | -702.1% |
| DCF (EBITDA 5y) | (0.08) - (0.09) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.08) - (0.10) | (1,234.50) | -123450.0% |
| Fair Value | -0.11 - -0.11 | -0.11 | -490.12% |
| P/E | (0.08) - (0.10) | (0.09) | -430.8% |
| EV/EBITDA | (0.07) - (0.07) | (0.07) | -346.8% |
| EPV | 0.02 - 0.06 | 0.04 | 47.4% |
| DDM - Stable | (0.10) - (0.47) | (0.28) | -1120.0% |
| DDM - Multi | (0.10) - (0.38) | (0.16) | -668.8% |
| Market Cap (mil) | 19.14 |
| Beta | -3.87 |
| Outstanding shares (mil) | 693.43 |
| Enterprise Value (mil) | 56.43 |
| Market risk premium | 5.68% |
| Cost of Equity | 6.74% |
| Cost of Debt | 5.50% |
| WACC | 5.87% |