As of 2025-07-06, the Intrinsic Value of Silkeborg IF Invest A/S (SIF.CO) is 79.68 DKK. This SIF.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.20 DKK, the upside of Silkeborg IF Invest A/S is 61.90%.
The range of the Intrinsic Value is 58.55 - 116.16 DKK
Based on its market price of 49.20 DKK and our intrinsic valuation, Silkeborg IF Invest A/S (SIF.CO) is undervalued by 61.90%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 58.55 - 116.16 | 79.68 | 61.9% |
DCF (Growth 10y) | 69.68 - 130.29 | 91.99 | 87.0% |
DCF (EBITDA 5y) | 41.85 - 73.27 | 53.82 | 9.4% |
DCF (EBITDA 10y) | 54.89 - 89.63 | 68.32 | 38.9% |
Fair Value | 92.73 - 92.73 | 92.73 | 88.49% |
P/E | 46.25 - 61.95 | 53.13 | 8.0% |
EV/EBITDA | 8.01 - 77.58 | 34.94 | -29.0% |
EPV | 80.13 - 117.31 | 98.72 | 100.6% |
DDM - Stable | 31.58 - 71.45 | 51.51 | 4.7% |
DDM - Multi | 36.60 - 66.65 | 47.47 | -3.5% |
Market Cap (mil) | 487.08 |
Beta | 0.40 |
Outstanding shares (mil) | 9.90 |
Enterprise Value (mil) | 754.31 |
Market risk premium | 5.10% |
Cost of Equity | 6.95% |
Cost of Debt | 4.25% |
WACC | 5.33% |