As of 2024-12-12, the Intrinsic Value of Flexion Mobile PLC (FLEXM.ST) is
63.15 SEK. This FLEXM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.50 SEK, the upside of Flexion Mobile PLC is
742.00%.
The range of the Intrinsic Value is 34.90 - 542.74 SEK
63.15 SEK
Intrinsic Value
FLEXM.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.90 - 542.74 |
63.15 |
742.0% |
| DCF (Growth 10y) |
69.03 - 1,111.65 |
127.22 |
1596.3% |
| DCF (EBITDA 5y) |
15.38 - 19.23 |
17.67 |
135.7% |
| DCF (EBITDA 10y) |
33.54 - 45.21 |
39.69 |
429.2% |
| Fair Value |
-14.40 - -14.40 |
-14.40 |
-291.97% |
| P/E |
(8.17) - (9.13) |
(8.97) |
-219.6% |
| EV/EBITDA |
8.27 - 14.98 |
11.88 |
58.4% |
| EPV |
10.67 - 15.08 |
12.87 |
71.6% |
| DDM - Stable |
(7.67) - (167.92) |
(87.80) |
-1270.6% |
| DDM - Multi |
22.24 - 386.73 |
42.47 |
466.3% |
FLEXM.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
421.75 |
| Beta |
-0.44 |
| Outstanding shares (mil) |
56.23 |
| Enterprise Value (mil) |
230.44 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.28% |
| Cost of Debt |
5.00% |
| WACC |
6.27% |