As of 2026-04-11, the Intrinsic Value of Sivers Semiconductors AB (SIVE.ST) is (51.03) SEK. This SIVE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.37 SEK, the upside of Sivers Semiconductors AB is -548.80%.
The range of the Intrinsic Value is (405.88) - (28.13) SEK
Based on its market price of 11.37 SEK and our intrinsic valuation, Sivers Semiconductors AB (SIVE.ST) is overvalued by 548.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (405.88) - (28.13) | (51.03) | -548.8% |
| DCF (Growth 10y) | (36.69) - (509.84) | (65.55) | -676.5% |
| DCF (EBITDA 5y) | (6.77) - (7.60) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (10.88) - (11.65) | (1,234.50) | -123450.0% |
| Fair Value | -3.14 - -3.14 | -3.14 | -127.66% |
| P/E | (9.27) - (11.32) | (10.80) | -195.0% |
| EV/EBITDA | (1.63) - (1.73) | (1.61) | -114.2% |
| EPV | (1.18) - (1.64) | (1.41) | -112.4% |
| DDM - Stable | (9.79) - (206.67) | (108.23) | -1051.9% |
| DDM - Multi | (22.68) - (379.40) | (43.16) | -479.6% |
| Market Cap (mil) | 3,371.55 |
| Beta | -1.20 |
| Outstanding shares (mil) | 296.53 |
| Enterprise Value (mil) | 3,450.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.35% |
| Cost of Debt | 14.37% |
| WACC | 6.61% |