As of 2024-12-14, the Intrinsic Value of Intellego Technologies AB (INT.ST) is
36.03 SEK. This INT.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.40 SEK, the upside of Intellego Technologies AB is
-15.00%.
The range of the Intrinsic Value is 29.62 - 46.85 SEK
36.03 SEK
Intrinsic Value
INT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.62 - 46.85 |
36.03 |
-15.0% |
| DCF (Growth 10y) |
34.66 - 52.65 |
41.42 |
-2.3% |
| DCF (EBITDA 5y) |
39.63 - 43.08 |
41.31 |
-2.6% |
| DCF (EBITDA 10y) |
42.36 - 49.23 |
45.62 |
7.6% |
| Fair Value |
71.54 - 71.54 |
71.54 |
68.73% |
| P/E |
42.35 - 42.37 |
42.36 |
-0.1% |
| EV/EBITDA |
42.41 - 42.57 |
42.49 |
0.2% |
| EPV |
6.13 - 7.73 |
6.93 |
-83.7% |
| DDM - Stable |
18.97 - 41.26 |
30.12 |
-29.0% |
| DDM - Multi |
17.40 - 29.77 |
22.00 |
-48.1% |
INT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,205.86 |
| Beta |
1.48 |
| Outstanding shares (mil) |
28.44 |
| Enterprise Value (mil) |
1,215.82 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.40% |
| Cost of Debt |
5.00% |
| WACC |
10.25% |