As of 2026-03-16, the Intrinsic Value of Polygiene AB (POLYG.ST) is 10.88 SEK. This POLYG.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 5.46 SEK, the upside of Polygiene AB is 99.30%.
The range of the Intrinsic Value is 5.06 - 98.20 SEK
Based on its market price of 5.46 SEK and our intrinsic valuation, Polygiene AB (POLYG.ST) is undervalued by 99.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (26.36) - (2.91) | (4.38) | -180.2% |
| DCF (Growth 10y) | 5.06 - 98.20 | 10.88 | 99.3% |
| DCF (EBITDA 5y) | 5.12 - 17.00 | 11.17 | 104.6% |
| DCF (EBITDA 10y) | 8.87 - 28.20 | 18.33 | 235.7% |
| Fair Value | -0.76 - -0.76 | -0.76 | -113.98% |
| P/E | (2.01) - (2.24) | (2.15) | -139.4% |
| EV/EBITDA | 1.99 - 7.36 | 4.86 | -10.9% |
| EPV | 14.68 - 19.60 | 17.14 | 214.0% |
| DDM - Stable | (2.83) - (50.40) | (26.61) | -587.4% |
| DDM - Multi | 5.30 - 74.07 | 9.93 | 81.8% |
| Market Cap (mil) | 199.45 |
| Beta | -0.32 |
| Outstanding shares (mil) | 36.53 |
| Enterprise Value (mil) | 202.36 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.93% |
| Cost of Debt | 4.25% |
| WACC | 5.90% |