As of 2025-11-13, the Intrinsic Value of Flexion Mobile PLC (FLEXM.ST) is 10.61 SEK. This FLEXM.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.49 SEK, the upside of Flexion Mobile PLC is 326.00%.
The range of the Intrinsic Value is 7.81 - 16.74 SEK
Based on its market price of 2.49 SEK and our intrinsic valuation, Flexion Mobile PLC (FLEXM.ST) is undervalued by 326.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.26) - (2.32) | (3.87) | -255.3% |
| DCF (Growth 10y) | 7.81 - 16.74 | 10.61 | 326.0% |
| DCF (EBITDA 5y) | 3.75 - 5.37 | 4.29 | 72.2% |
| DCF (EBITDA 10y) | 7.16 - 10.76 | 8.44 | 239.1% |
| Fair Value | -13.96 - -13.96 | -13.96 | -660.66% |
| P/E | (6.34) - (8.35) | (7.87) | -416.2% |
| EV/EBITDA | 7.37 - 13.87 | 10.27 | 312.4% |
| EPV | 11.37 - 14.79 | 13.08 | 425.3% |
| DDM - Stable | (4.29) - (12.05) | (8.17) | -428.2% |
| DDM - Multi | 4.76 - 10.64 | 6.61 | 165.4% |
| Market Cap (mil) | 141.61 |
| Beta | 0.71 |
| Outstanding shares (mil) | 56.87 |
| Enterprise Value (mil) | -21.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.64% |
| Cost of Debt | 5.00% |
| WACC | 8.52% |