What is the intrinsic value of INT.ST?
As of 2026-04-04, the Intrinsic Value of Intellego Technologies AB (INT.ST) is
14.30 SEK. This INT.ST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 46.55 SEK, the upside of Intellego Technologies AB is
-69.29%.
Is INT.ST undervalued or overvalued?
Based on its market price of 46.55 SEK and our intrinsic valuation, Intellego Technologies AB (INT.ST) is overvalued by 69.29%.
14.30 SEK
Intrinsic Value
INT.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(733.63) - (102.58) |
(175.96) |
-478.0% |
| DCF (Growth 10y) |
(158.28) - (1,080.72) |
(265.76) |
-670.9% |
| DCF (EBITDA 5y) |
(36.66) - (37.86) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(66.35) - (70.46) |
(1,234.50) |
-123450.0% |
| Fair Value |
14.30 - 14.30 |
14.30 |
-69.29% |
| P/E |
46.61 - 46.61 |
46.61 |
0.1% |
| EV/EBITDA |
46.41 - 46.41 |
46.41 |
-0.3% |
| EPV |
(11.12) - (13.86) |
(12.49) |
-126.8% |
| DDM - Stable |
62.37 - 608.77 |
335.57 |
620.9% |
| DDM - Multi |
(88.52) - (659.27) |
(154.98) |
-432.9% |
INT.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,123.04 |
| Beta |
-0.81 |
| Outstanding shares (mil) |
67.09 |
| Enterprise Value (mil) |
3,075.09 |
| Market risk premium |
5.10% |
| Cost of Equity |
3.82% |
| Cost of Debt |
6.21% |
| WACC |
3.82% |