As of 2025-08-08, 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) | 42.09 - 72.65 | 54.12 | 10.0% |
| DCF (EBITDA 10y) | 55.10 - 89.06 | 68.59 | 39.4% |
| Fair Value | 92.73 - 92.73 | 92.73 | 88.49% |
| P/E | 49.05 - 66.40 | 57.46 | 16.8% |
| EV/EBITDA | 10.25 - 76.77 | 37.45 | -23.9% |
| 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% |