What is the intrinsic value of PURE.ST?

As of 2025-11-18, the Intrinsic Value of Purefun Group AB (publ) (PURE.ST) is 7.34 SEK. This PURE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.95 SEK, the upside of Purefun Group AB (publ) is -38.50%.

The range of the Intrinsic Value is 5.26 - 13.91 SEK

Is PURE.ST undervalued or overvalued?

Based on its market price of 11.95 SEK and our intrinsic valuation, Purefun Group AB (publ) (PURE.ST) is overvalued by 38.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.26 - 13.91	7.34	-38.5%
DCF (Growth 10y)	9.76 - 27.42	14.03	17.4%
DCF (EBITDA 5y)	17.34 - 20.63	18.92	58.3%
DCF (EBITDA 10y)	18.84 - 24.53	21.48	79.8%
Fair Value	2.87 - 2.87	2.87	-75.94%
P/E	2.44 - 12.21	7.50	-37.2%
EV/EBITDA	12.33 - 25.23	17.83	49.2%
EPV	2.70 - 3.56	3.13	-73.8%
DDM - Stable	1.13 - 4.57	2.85	-76.1%
DDM - Multi	7.13 - 22.74	10.89	-8.9%