As of 2024-12-14, the Intrinsic Value of Linkfire A/S (LINKFI.ST) is (77.44) SEK. This LINKFI.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.90 SEK, the upside of Linkfire A/S is -8,704.30%.
The range of the Intrinsic Value is (527.64) - (43.13) SEK
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (527.64) - (43.13) | (77.44) | -8704.3% |
| DCF (Growth 10y) | (52.43) - (603.41) | (91.56) | -10273.1% |
| DCF (EBITDA 5y) | (9.53) - (11.68) | (1,913.01) | -123450.0% |
| DCF (EBITDA 10y) | (16.52) - (19.69) | (1,913.01) | -123450.0% |
| Fair Value | -3.36 - -3.36 | -3.36 | -473.06% |
| P/E | (3.06) - (4.35) | (3.73) | -514.1% |
| EV/EBITDA | (1.49) - (1.70) | (1.61) | -279.4% |
| EPV | (4.53) - (5.50) | (5.02) | -657.5% |
| DDM - Stable | (10.98) - (106.18) | (58.58) | -6609.3% |
| DDM - Multi | (25.45) - (191.91) | (45.00) | -5099.5% |
| Market Cap (mil) | 103.46 |
| Beta | 0.60 |
| Outstanding shares (mil) | 114.96 |
| Enterprise Value (mil) | 165.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.33% |
| Cost of Debt | 5.00% |
| WACC | 5.67% |