As of 2024-12-11, the Intrinsic Value of MIPS AB (MIPS.ST) is
244.94 SEK. This MIPS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 467.00 SEK, the upside of MIPS AB is
-47.60%.
The range of the Intrinsic Value is 136.90 - 1,925.97 SEK
244.94 SEK
Intrinsic Value
MIPS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
136.90 - 1,925.97 |
244.94 |
-47.6% |
| DCF (Growth 10y) |
308.01 - 4,615.65 |
568.42 |
21.7% |
| DCF (EBITDA 5y) |
79.14 - 99.66 |
85.44 |
-81.7% |
| DCF (EBITDA 10y) |
159.13 - 213.49 |
178.08 |
-61.9% |
| Fair Value |
82.71 - 82.71 |
82.71 |
-82.29% |
| P/E |
35.11 - 82.91 |
47.89 |
-89.7% |
| EV/EBITDA |
33.10 - 51.24 |
40.04 |
-91.4% |
| EPV |
99.34 - 142.48 |
120.91 |
-74.1% |
| DDM - Stable |
70.54 - 1,408.68 |
739.61 |
58.4% |
| DDM - Multi |
218.03 - 3,105.91 |
393.09 |
-15.8% |
MIPS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,372.37 |
| Beta |
0.32 |
| Outstanding shares (mil) |
26.49 |
| Enterprise Value (mil) |
12,086.37 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.77% |
| Cost of Debt |
5.00% |
| WACC |
5.76% |