As of 2024-12-11, the Intrinsic Value of I-Tech AB (ITECH.ST) is
59.48 SEK. This ITECH.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 54.00 SEK, the upside of I-Tech AB is
10.20%.
The range of the Intrinsic Value is 34.86 - 949.75 SEK
59.48 SEK
Intrinsic Value
ITECH.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.86 - 949.75 |
59.48 |
10.2% |
| DCF (Growth 10y) |
53.04 - 1,734.29 |
98.11 |
81.7% |
| DCF (EBITDA 5y) |
54.04 - 103.00 |
66.12 |
22.4% |
| DCF (EBITDA 10y) |
73.87 - 180.44 |
102.02 |
88.9% |
| Fair Value |
51.40 - 51.40 |
51.40 |
-4.82% |
| P/E |
49.59 - 75.70 |
53.99 |
-0.0% |
| EV/EBITDA |
46.14 - 76.88 |
54.08 |
0.1% |
| EPV |
23.41 - 49.96 |
36.68 |
-32.1% |
| DDM - Stable |
15.23 - 139.56 |
77.39 |
43.3% |
| DDM - Multi |
33.01 - 228.17 |
57.04 |
5.6% |
ITECH.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
643.06 |
| Beta |
0.22 |
| Outstanding shares (mil) |
11.91 |
| Enterprise Value (mil) |
548.79 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.64% |
| Cost of Debt |
9.02% |
| WACC |
7.89% |