As of 2024-12-15, the Intrinsic Value of Invisio AB (IVSO.ST) is
155.56 SEK. This IVSO.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 274.00 SEK, the upside of Invisio AB is
-43.20%.
The range of the Intrinsic Value is 101.69 - 368.05 SEK
155.56 SEK
Intrinsic Value
IVSO.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.69 - 368.05 |
155.56 |
-43.2% |
| DCF (Growth 10y) |
186.15 - 678.86 |
286.19 |
4.4% |
| DCF (EBITDA 5y) |
111.26 - 134.97 |
119.02 |
-56.6% |
| DCF (EBITDA 10y) |
170.26 - 220.10 |
188.70 |
-31.1% |
| Fair Value |
109.51 - 109.51 |
109.51 |
-60.03% |
| P/E |
127.47 - 182.13 |
147.99 |
-46.0% |
| EV/EBITDA |
60.04 - 125.72 |
81.90 |
-70.1% |
| EPV |
24.54 - 31.33 |
27.93 |
-89.8% |
| DDM - Stable |
54.52 - 275.65 |
165.09 |
-39.7% |
| DDM - Multi |
127.45 - 487.65 |
200.55 |
-26.8% |
IVSO.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,491.71 |
| Beta |
0.83 |
| Outstanding shares (mil) |
45.59 |
| Enterprise Value (mil) |
12,280.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.53% |
| Cost of Debt |
4.25% |
| WACC |
7.51% |