As of 2024-12-12, the Intrinsic Value of Fantasma Games AB (publ) (FAGA.ST) is 9.37 SEK. This FAGA.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 57.50 SEK, the upside of Fantasma Games AB (publ) is -83.70%.

The range of the Intrinsic Value is (9.69) - 20.20 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(4,926.65) - (405.58)	(733.07)	-1374.9%
DCF (Growth 10y)	(540.56) - (6,258.44)	(955.84)	-1762.3%
DCF (EBITDA 5y)	(9.69) - 20.20	9.37	-83.7%
DCF (EBITDA 10y)	(37.14) - 27.89	2.98	-94.8%
Fair Value	2.77 - 2.77	2.77	-95.19%
P/E	25.73 - 36.55	31.17	-45.8%
EV/EBITDA	9.55 - 19.86	13.75	-76.1%
EPV	51.59 - 64.81	58.20	1.2%
DDM - Stable	8.13 - 131.56	69.84	21.5%
DDM - Multi	(56.51) - (727.57)	(105.88)	-284.1%