As of 2025-06-02, the Intrinsic Value of SAF Tehnika AS (SAF1R.RG) is 8.35 EUR. This SAF1R.RG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.00 EUR, the upside of SAF Tehnika AS is 39.20%.
The range of the Intrinsic Value is 5.66 - 20.76 EUR
Based on its market price of 6.00 EUR and our intrinsic valuation, SAF Tehnika AS (SAF1R.RG) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.66 - 20.76 | 8.35 | 39.2% |
| DCF (Growth 10y) | 15.65 - 68.17 | 25.01 | 316.9% |
| DCF (EBITDA 5y) | 7.86 - 15.61 | 11.28 | 88.0% |
| DCF (EBITDA 10y) | 14.23 - 29.90 | 20.89 | 248.2% |
| Fair Value | -3.34 - -3.34 | -3.34 | -155.63% |
| P/E | (1.82) - (2.70) | (2.63) | -143.8% |
| EV/EBITDA | 1.69 - 3.18 | 2.21 | -63.2% |
| EPV | 8.38 - 11.41 | 9.90 | 64.9% |
| DDM - Stable | (1.64) - (9.86) | (5.75) | -195.8% |
| DDM - Multi | 6.27 - 29.57 | 10.37 | 72.9% |
| Market Cap (mil) | 17.82 |
| Beta | 0.05 |
| Outstanding shares (mil) | 2.97 |
| Enterprise Value (mil) | 13.67 |
| Market risk premium | 6.85% |
| Cost of Equity | 6.46% |
| Cost of Debt | 5.00% |
| WACC | 6.30% |