As of 2026-04-04, the Intrinsic Value of Syn hf (SYN.IC) is 2.42 ISK. This SYN.IC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 21.20 ISK, the upside of Syn hf is -88.60%.
The range of the Intrinsic Value is (22.65) - 49.75 ISK
Based on its market price of 21.20 ISK and our intrinsic valuation, Syn hf (SYN.IC) is overvalued by 88.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (48.01) - 206.41 | (25.60) | -220.7% |
| DCF (Growth 10y) | (41.25) - 289.25 | (11.87) | -156.0% |
| DCF (EBITDA 5y) | (22.65) - 49.75 | 2.42 | -88.6% |
| DCF (EBITDA 10y) | (29.36) - 80.02 | 3.49 | -83.5% |
| Fair Value | -63.90 - -63.90 | -63.90 | -401.42% |
| P/E | (33.69) - (44.78) | (39.30) | -285.4% |
| EV/EBITDA | (0.66) - 85.91 | 26.86 | 26.7% |
| EPV | 1.93 - 174.15 | 88.04 | 315.3% |
| DDM - Stable | (11.92) - (36.80) | (24.36) | -214.9% |
| DDM - Multi | 9.74 - 26.43 | 14.61 | -31.1% |
| Market Cap (mil) | 5,250.18 |
| Beta | 0.12 |
| Outstanding shares (mil) | 247.65 |
| Enterprise Value (mil) | 24,348.18 |
| Market risk premium | 6.34% |
| Cost of Equity | 14.63% |
| Cost of Debt | 16.80% |
| WACC | 14.22% |