INCOAX.ST Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of InCoax Networks AB (INCOAX.ST) is
11.26 SEK. This INCOAX.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 1.94 SEK, the upside of InCoax Networks AB is
480.30%.
The range of the Intrinsic Value is (5.00) - 32.73 SEK
11.26 SEK
Intrinsic Value
INCOAX.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,148.63) - (56.29) |
(106.84) |
-5607.1% |
| DCF (Growth 10y) |
(192.34) - (4,237.82) |
(379.20) |
-19646.6% |
| DCF (EBITDA 5y) |
(3.19) - 1.24 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(5.00) - 32.73 |
11.26 |
480.3% |
| Fair Value |
-1.27 - -1.27 |
-1.27 |
-165.32% |
| P/E |
(2.74) - (3.42) |
(3.13) |
-261.4% |
| EV/EBITDA |
(0.34) - 1.94 |
0.54 |
-72.2% |
| EPV |
(0.56) - (1.18) |
(0.87) |
-145.0% |
| DDM - Stable |
(1.23) - (31.24) |
(16.23) |
-936.8% |
| DDM - Multi |
(8.95) - (184.09) |
(17.37) |
-995.5% |
INCOAX.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
209.82 |
| Beta |
-0.00 |
| Outstanding shares (mil) |
108.16 |
| Enterprise Value (mil) |
173.40 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.53% |
| Cost of Debt |
5.00% |
| WACC |
6.49% |