What is the intrinsic value of INT.ST?

As of 2025-06-25, the Intrinsic Value of Intellego Technologies AB (INT.ST) is 3,147.12 SEK. This INT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 73.00 SEK, the upside of Intellego Technologies AB is 4,211.10%.

The range of the Intrinsic Value is 1,660.28 - 22,885.49 SEK

Is INT.ST undervalued or overvalued?

Based on its market price of 73.00 SEK and our intrinsic valuation, Intellego Technologies AB (INT.ST) is undervalued by 4,211.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(51.70) - (2.23)	(5.69)	-107.8%
DCF (Growth 10y)	1,660.28 - 22,885.49	3,147.12	4211.1%
DCF (EBITDA 5y)	592.12 - 632.06	611.70	737.9%
DCF (EBITDA 10y)	3,777.32 - 4,300.74	4,029.66	5420.1%
Fair Value	47.61 - 47.61	47.61	-34.78%
P/E	72.93 - 72.94	72.93	-0.1%
EV/EBITDA	72.84 - 72.86	72.85	-0.2%
EPV	11.71 - 15.61	13.66	-81.3%
DDM - Stable	39.86 - 637.56	338.71	364.0%
DDM - Multi	502.75 - 6,256.81	931.03	1175.4%