As of 2024-12-15, the Intrinsic Value of HMS Networks AB (HMS.ST) is 400.73 SEK. This HMS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 429.60 SEK, the upside of HMS Networks AB is -6.70%.

The range of the Intrinsic Value is 226.52 - 1,309.29 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	226.52 - 1,309.29	400.73	-6.7%
DCF (Growth 10y)	326.59 - 1,735.96	554.73	29.1%
DCF (EBITDA 5y)	184.27 - 305.85	214.53	-50.1%
DCF (EBITDA 10y)	270.59 - 457.04	324.21	-24.5%
Fair Value	170.73 - 170.73	170.73	-60.26%
P/E	85.36 - 386.24	240.31	-44.1%
EV/EBITDA	60.78 - 133.58	86.86	-79.8%
EPV	87.03 - 162.44	124.74	-71.0%
DDM - Stable	78.61 - 520.76	299.69	-30.2%
DDM - Multi	230.72 - 1,204.92	389.03	-9.4%