As of 2025-11-17, the Intrinsic Value of Knowit AB (publ) (KNOW.ST) is 115.58 SEK. This KNOW.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.00 SEK, the upside of Knowit AB (publ) is 5.10%.
The range of the Intrinsic Value is 59.19 - 538.38 SEK
Based on its market price of 110.00 SEK and our intrinsic valuation, Knowit AB (publ) (KNOW.ST) is undervalued by 5.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.19 - 538.38 | 115.58 | 5.1% |
| DCF (Growth 10y) | 64.85 - 524.04 | 119.34 | 8.5% |
| DCF (EBITDA 5y) | 41.01 - 59.39 | 49.52 | -55.0% |
| DCF (EBITDA 10y) | 51.57 - 77.88 | 63.41 | -42.4% |
| Fair Value | 17.76 - 17.76 | 17.76 | -83.85% |
| P/E | 64.52 - 80.08 | 72.79 | -33.8% |
| EV/EBITDA | 59.66 - 148.08 | 99.07 | -9.9% |
| EPV | 321.84 - 497.28 | 409.56 | 272.3% |
| DDM - Stable | 36.74 - 228.74 | 132.74 | 20.7% |
| DDM - Multi | 57.44 - 247.01 | 90.01 | -18.2% |
| Market Cap (mil) | 3,015.10 |
| Beta | 1.02 |
| Outstanding shares (mil) | 27.41 |
| Enterprise Value (mil) | 3,623.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.58% |
| Cost of Debt | 4.36% |
| WACC | 6.55% |