As of 2025-07-07, the Intrinsic Value of Qt Group Oyj (QTCOM.HE) is 63.27 EUR. This QTCOM.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.05 EUR, the upside of Qt Group Oyj is 3.60%.
The range of the Intrinsic Value is 47.01 - 101.98 EUR
Based on its market price of 61.05 EUR and our intrinsic valuation, Qt Group Oyj (QTCOM.HE) is undervalued by 3.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.01 - 101.98 | 63.27 | 3.6% |
| DCF (Growth 10y) | 63.17 - 132.77 | 83.88 | 37.4% |
| DCF (EBITDA 5y) | 55.70 - 64.15 | 59.52 | -2.5% |
| DCF (EBITDA 10y) | 68.61 - 82.91 | 75.10 | 23.0% |
| Fair Value | 53.66 - 53.66 | 53.66 | -12.11% |
| P/E | 54.26 - 90.68 | 69.20 | 13.3% |
| EV/EBITDA | 40.50 - 66.65 | 50.06 | -18.0% |
| EPV | 33.03 - 40.93 | 36.98 | -39.4% |
| DDM - Stable | 23.18 - 71.00 | 47.09 | -22.9% |
| DDM - Multi | 40.03 - 95.37 | 56.40 | -7.6% |
| Market Cap (mil) | 1,554.94 |
| Beta | 1.40 |
| Outstanding shares (mil) | 25.47 |
| Enterprise Value (mil) | 1,481.97 |
| Market risk premium | 5.68% |
| Cost of Equity | 7.60% |
| Cost of Debt | 4.25% |
| WACC | 7.59% |