As of 2024-12-14, the Intrinsic Value of Knowit AB (publ) (KNOW.ST) is 201.41 SEK. This KNOW.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.00 SEK, the upside of Knowit AB (publ) is 43.90%.

The range of the Intrinsic Value is 114.68 - 639.22 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	114.68 - 639.22	201.41	43.9%
DCF (Growth 10y)	123.00 - 617.64	205.55	46.8%
DCF (EBITDA 5y)	84.56 - 112.72	97.76	-30.2%
DCF (EBITDA 10y)	98.34 - 138.86	116.74	-16.6%
Fair Value	28.89 - 28.89	28.89	-79.36%
P/E	104.24 - 158.60	133.31	-4.8%
EV/EBITDA	117.00 - 165.61	133.43	-4.7%
EPV	270.06 - 422.06	346.06	147.2%
DDM - Stable	55.10 - 312.38	183.74	31.2%
DDM - Multi	105.10 - 407.65	161.28	15.2%