What is the intrinsic value of SDV.AX?

As of 2025-07-04, the Intrinsic Value of Scidev Ltd (SDV.AX) is 0.26 AUD. This SDV.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.35 AUD, the upside of Scidev Ltd is -24.00%.

The range of the Intrinsic Value is 0.20 - 0.42 AUD

Is SDV.AX undervalued or overvalued?

Based on its market price of 0.35 AUD and our intrinsic valuation, Scidev Ltd (SDV.AX) is overvalued by 24.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.20 - 0.42	0.26	-24.0%
DCF (Growth 10y)	0.26 - 0.56	0.35	0.5%
DCF (EBITDA 5y)	0.35 - 0.48	0.40	14.9%
DCF (EBITDA 10y)	0.37 - 0.54	0.44	26.6%
Fair Value	0.27 - 0.27	0.27	-21.85%
P/E	0.14 - 0.22	0.19	-45.3%
EV/EBITDA	0.26 - 0.50	0.37	8.3%
EPV	0.33 - 0.44	0.38	11.2%
DDM - Stable	0.09 - 0.27	0.18	-47.6%
DDM - Multi	0.17 - 0.40	0.24	-30.9%