As of 2026-04-04, the Intrinsic Value of Seeka Ltd (SEK.NZ) is 14.33 NZD. This SEK.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.75 NZD, the upside of Seeka Ltd is 201.80%.
The range of the Intrinsic Value is 9.86 - 23.34 NZD
Based on its market price of 4.75 NZD and our intrinsic valuation, Seeka Ltd (SEK.NZ) is undervalued by 201.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.86 - 23.34 | 14.33 | 201.8% |
| DCF (Growth 10y) | 12.81 - 28.95 | 18.18 | 282.7% |
| DCF (EBITDA 5y) | 6.32 - 10.34 | 7.69 | 61.8% |
| DCF (EBITDA 10y) | 9.55 - 15.40 | 11.69 | 146.1% |
| Fair Value | 6.53 - 6.53 | 6.53 | 37.50% |
| P/E | 4.88 - 6.87 | 5.91 | 24.3% |
| EV/EBITDA | 3.53 - 7.40 | 4.67 | -1.8% |
| EPV | 12.37 - 22.51 | 17.44 | 267.1% |
| DDM - Stable | 4.46 - 10.54 | 7.50 | 57.9% |
| DDM - Multi | 6.15 - 11.63 | 8.08 | 70.0% |
| Market Cap (mil) | 209.90 |
| Beta | 0.48 |
| Outstanding shares (mil) | 44.19 |
| Enterprise Value (mil) | 391.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.26% |
| Cost of Debt | 5.50% |
| WACC | 6.58% |