As of 2024-12-13, the Intrinsic Value of FormPipe Software AB (FPIP.ST) is
20.95 SEK. This FPIP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.00 SEK, the upside of FormPipe Software AB is
-12.70%.
The range of the Intrinsic Value is 12.68 - 70.19 SEK
20.95 SEK
Intrinsic Value
FPIP.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.68 - 70.19 |
20.95 |
-12.7% |
| DCF (Growth 10y) |
12.55 - 62.82 |
19.83 |
-17.4% |
| DCF (EBITDA 5y) |
17.53 - 21.46 |
19.42 |
-19.1% |
| DCF (EBITDA 10y) |
17.48 - 22.85 |
19.99 |
-16.7% |
| Fair Value |
15.00 - 15.00 |
15.00 |
-37.50% |
| P/E |
20.29 - 23.87 |
22.61 |
-5.8% |
| EV/EBITDA |
21.03 - 33.30 |
25.96 |
8.2% |
| EPV |
43.34 - 60.68 |
52.01 |
116.7% |
| DDM - Stable |
8.46 - 61.80 |
35.13 |
46.4% |
| DDM - Multi |
11.18 - 60.67 |
18.60 |
-22.5% |
FPIP.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,301.23 |
| Beta |
0.37 |
| Outstanding shares (mil) |
54.22 |
| Enterprise Value (mil) |
1,301.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.42% |
| Cost of Debt |
6.81% |
| WACC |
6.40% |