As of 2026-03-05, the Intrinsic Value of I-Tech AB (ITECH.ST) is 66.38 SEK. This ITECH.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.70 SEK, the upside of I-Tech AB is 48.50%.
The range of the Intrinsic Value is 55.63 - 84.93 SEK
Based on its market price of 44.70 SEK and our intrinsic valuation, I-Tech AB (ITECH.ST) is undervalued by 48.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.63 - 84.93 | 66.38 | 48.5% |
| DCF (Growth 10y) | 64.25 - 98.09 | 76.71 | 71.6% |
| DCF (EBITDA 5y) | 48.60 - 52.58 | 50.53 | 13.0% |
| DCF (EBITDA 10y) | 58.26 - 66.27 | 62.06 | 38.8% |
| Fair Value | 69.15 - 69.15 | 69.15 | 54.71% |
| P/E | 38.24 - 40.50 | 39.38 | -11.9% |
| EV/EBITDA | 42.48 - 47.07 | 44.86 | 0.3% |
| EPV | 63.84 - 83.97 | 73.91 | 65.3% |
| DDM - Stable | 18.05 - 40.80 | 29.43 | -34.2% |
| DDM - Multi | 25.58 - 44.25 | 32.35 | -27.6% |
| Market Cap (mil) | 536.40 |
| Beta | -0.56 |
| Outstanding shares (mil) | 12.00 |
| Enterprise Value (mil) | 388.24 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.91% |
| Cost of Debt | 4.25% |
| WACC | 6.14% |