SIF.CO
Silkeborg IF Invest A/S
Price:  
49.20 
DKK
Volume:  
4,285.00
Denmark | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIF.CO Intrinsic Value

61.90 %
Upside

What is the intrinsic value of SIF.CO?

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

Is SIF.CO undervalued or overvalued?

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%.

49.20 DKK
Stock Price
79.68 DKK
Intrinsic Value
Intrinsic Value Details

SIF.CO Intrinsic Value - Valuation Summary

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%

SIF.CO Intrinsic Value - Key Valuation Metrics

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%