SIGNUP.ST Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of SignUp Software AB (SIGNUP.ST) is
18.29 SEK. This SIGNUP.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.50 SEK, the upside of SignUp Software AB is
-82.20%.
The range of the Intrinsic Value is 14.43 - 38.33 SEK
18.29 SEK
Intrinsic Value
SIGNUP.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.43 - 38.33 |
18.29 |
-82.2% |
| DCF (Growth 10y) |
18.25 - 55.10 |
24.22 |
-76.4% |
| DCF (EBITDA 5y) |
24.47 - 29.62 |
25.58 |
-75.0% |
| DCF (EBITDA 10y) |
26.75 - 33.96 |
28.66 |
-72.0% |
| Fair Value |
2.73 - 2.73 |
2.73 |
-97.34% |
| P/E |
28.00 - 46.06 |
35.69 |
-65.2% |
| EV/EBITDA |
23.30 - 34.15 |
27.81 |
-72.9% |
| EPV |
40.29 - 49.11 |
44.70 |
-56.4% |
| DDM - Stable |
4.67 - 17.24 |
10.95 |
-89.3% |
| DDM - Multi |
8.62 - 25.57 |
12.99 |
-87.3% |
SIGNUP.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,328.35 |
| Beta |
0.07 |
| Outstanding shares (mil) |
22.72 |
| Enterprise Value (mil) |
2,122.60 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.52% |
| Cost of Debt |
5.00% |
| WACC |
6.70% |