The Discounted Cash Flow (DCF) valuation of TalkPool AG (TALK.ST) is 38.57 SEK. With the latest stock price at 13.95 SEK, the upside of TalkPool AG based on DCF is 176.5%.
Based on the latest price of 13.95 SEK and our DCF valuation, TalkPool AG (TALK.ST) is a buy. Buying TALK.ST stocks now will result in a potential gain of 176.5%.
Range | Selected | |
WACC / Discount Rate | 5.5% - 7.6% | 6.5% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 30.79 - 51.71 | 38.57 |
Upside | 120.7% - 270.7% | 176.5% |
(EUR in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 16 | 20 | 21 | 21 | 22 | 22 |
% Growth | 1% | 28% | 2% | 2% | 4% | 2% |
Cost of goods sold | (12) | (15) | (15) | (15) | (16) | (16) |
% of Revenue | 73% | 73% | 73% | 73% | 73% | 73% |
Selling, G&A expenses | (3) | (4) | (4) | (4) | (4) | (4) |
% of Revenue | 17% | 17% | 17% | 17% | 17% | 17% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (1) | (0) | (0) | (0) | (0) | (0) |
Tax rate | 40% | 21% | 21% | 21% | 21% | 21% |
Net profit | 1 | 1 | 2 | 2 | 2 | 2 |
% Margin | 6% | 7% | 7% | 7% | 7% | 7% |