As of 2026-04-16, the Intrinsic Value of Sinch AB (publ) (SINCH.ST) is 33.49 SEK. This SINCH.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.85 SEK, the upside of Sinch AB (publ) is 34.80%.
The range of the Intrinsic Value is 16.76 - 111.41 SEK
Based on its market price of 24.85 SEK and our intrinsic valuation, Sinch AB (publ) (SINCH.ST) is undervalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.76 - 111.41 | 33.49 | 34.8% |
| DCF (Growth 10y) | 42.61 - 222.97 | 74.63 | 200.3% |
| DCF (EBITDA 5y) | 8.10 - 20.07 | 13.72 | -44.8% |
| DCF (EBITDA 10y) | 21.57 - 40.78 | 30.32 | 22.0% |
| Fair Value | 1.41 - 1.41 | 1.41 | -94.34% |
| P/E | 3.71 - 31.51 | 17.23 | -30.7% |
| EV/EBITDA | (3.73) - 26.08 | 8.62 | -65.3% |
| EPV | 120.51 - 159.96 | 140.23 | 464.3% |
| DDM - Stable | 3.11 - 12.63 | 7.87 | -68.3% |
| DDM - Multi | 45.74 - 146.67 | 70.05 | 181.9% |
| Market Cap (mil) | 19,170.04 |
| Beta | 1.24 |
| Outstanding shares (mil) | 771.43 |
| Enterprise Value (mil) | 25,525.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.16% |
| Cost of Debt | 5.06% |
| WACC | 6.98% |