As of 2024-12-12, the Intrinsic Value of Sensys Gatso Group AB (SENS.ST) is
1.02 Sensys Gatso Group. This SENS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 85.69 Sensys Gatso Group, the upside of Sensys Gatso Group AB is
-1.10%.
The range of the Intrinsic Value is 0.51 - 7.75 Sensys Gatso Group
85.69 Sensys Gatso Group
Stock Price
1.02 Sensys Gatso Group
Intrinsic Value
SENS.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.51 - 7.75 |
1.02 |
-1.1% |
| DCF (Growth 10y) |
1.10 - 15.52 |
2.12 |
105.0% |
| DCF (EBITDA 5y) |
0.57 - 1.00 |
0.75 |
-27.1% |
| DCF (EBITDA 10y) |
0.84 - 1.51 |
1.12 |
8.5% |
| P/E |
0.21 - 0.32 |
0.27 |
-73.5% |
| EV/EBITDA |
(0.01) - 0.72 |
0.32 |
-69.4% |
| EPV |
0.60 - 0.90 |
0.75 |
-27.4% |
| DDM - Stable |
0.22 - 2.53 |
1.37 |
33.2% |
| DDM - Multi |
0.83 - 7.56 |
1.51 |
46.4% |
SENS.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
943.90 |
| Beta |
0.44 |
| Outstanding shares (mil) |
11.02 |
| Enterprise Value (mil) |
1,007.25 |
| Market risk premium |
5.22% |
| Cost of Equity |
5.42% |
| Cost of Debt |
5.29% |
| WACC |
5.29% |