As of 2024-12-14, the Intrinsic Value of Headsent AB (publ) (HEAD.ST) is 59.90 SEK. This HEAD.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.98 SEK, the upside of Headsent AB (publ) is 650.70%.

The range of the Intrinsic Value is 59.31 - 60.92 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	59.31 - 60.92	59.90	650.7%
DCF (Growth 10y)	58.49 - 59.35	58.81	636.9%
DCF (EBITDA 5y)	57.98 - 58.18	58.08	627.8%
DCF (EBITDA 10y)	57.91 - 58.06	57.99	626.6%
Fair Value	336.39 - 336.39	336.39	4,115.47%
P/E	0.84 - 1,099.49	464.91	5726.0%
EV/EBITDA	68.81 - 577.23	299.58	3654.1%
EPV	821.12 - 1,002.89	912.01	11328.7%
DDM - Stable	770.70 - 1,743.25	1,256.97	15651.5%
DDM - Multi	0.75 - 1.35	0.97	-87.9%