As of 2024-12-11, the Intrinsic Value of Sinch AB (publ) (SINCH.ST) is
88.72 SEK. This SINCH.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.39 SEK, the upside of Sinch AB (publ) is
314.80%.
The range of the Intrinsic Value is 44.00 - 883.09 SEK
88.72 SEK
Intrinsic Value
SINCH.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
44.00 - 883.09 |
88.72 |
314.8% |
| DCF (Growth 10y) |
139.14 - 2,586.12 |
269.73 |
1161.0% |
| DCF (EBITDA 5y) |
34.10 - 66.67 |
46.69 |
118.3% |
| DCF (EBITDA 10y) |
89.49 - 169.81 |
120.18 |
461.9% |
| Fair Value |
-35.20 - -35.20 |
-35.20 |
-264.55% |
| P/E |
(155.86) - 5.45 |
(78.25) |
-465.8% |
| EV/EBITDA |
1.92 - 16.40 |
8.49 |
-60.3% |
| EPV |
77.50 - 121.48 |
99.49 |
365.1% |
| DDM - Stable |
(82.01) - (1,136.05) |
(609.03) |
-2947.3% |
| DDM - Multi |
33.06 - 367.21 |
61.43 |
187.2% |
SINCH.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,063.98 |
| Beta |
1.06 |
| Outstanding shares (mil) |
844.51 |
| Enterprise Value (mil) |
24,536.98 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.70% |
| Cost of Debt |
5.00% |
| WACC |
5.76% |