As of 2024-12-14, the Intrinsic Value of Physitrack PLC (PTRK.ST) is
25.24 SEK. This PTRK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.54 SEK, the upside of Physitrack PLC is
195.50%.
The range of the Intrinsic Value is 21.71 - 30.06 SEK
25.24 SEK
Intrinsic Value
PTRK.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.71 - 30.06 |
25.24 |
195.5% |
| DCF (Growth 10y) |
27.51 - 37.06 |
31.56 |
269.5% |
| DCF (EBITDA 5y) |
137.41 - 145.51 |
141.39 |
1555.6% |
| DCF (EBITDA 10y) |
130.32 - 146.52 |
138.15 |
1517.7% |
| Fair Value |
52.24 - 52.24 |
52.24 |
511.71% |
| P/E |
8.44 - 8.57 |
8.50 |
-0.4% |
| EV/EBITDA |
8.55 - 8.59 |
8.57 |
0.4% |
| EPV |
32.09 - 38.54 |
35.32 |
313.5% |
| DDM - Stable |
15.17 - 28.33 |
21.75 |
154.7% |
| DDM - Multi |
19.59 - 29.06 |
23.44 |
174.5% |
PTRK.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
138.87 |
| Beta |
1.01 |
| Outstanding shares (mil) |
16.26 |
| Enterprise Value (mil) |
182.32 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.64% |
| Cost of Debt |
7.00% |
| WACC |
8.14% |