As of 2025-07-08, the Intrinsic Value of TalkPool AG (TALK.ST) is 38.57 SEK. This TALK.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.95 SEK, the upside of TalkPool AG is 176.50%.
The range of the Intrinsic Value is 30.79 - 51.71 SEK
Based on its market price of 13.95 SEK and our intrinsic valuation, TalkPool AG (TALK.ST) is undervalued by 176.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.79 - 51.71 | 38.57 | 176.5% |
| DCF (Growth 10y) | 35.06 - 57.31 | 43.36 | 210.9% |
| DCF (EBITDA 5y) | 14.42 - 21.71 | 17.80 | 27.6% |
| DCF (EBITDA 10y) | 21.69 - 30.27 | 25.56 | 83.2% |
| Fair Value | 43.15 - 43.15 | 43.15 | 209.30% |
| P/E | 17.60 - 33.69 | 24.63 | 76.6% |
| EV/EBITDA | 5.68 - 14.75 | 11.41 | -18.2% |
| EPV | 17.73 - 25.21 | 21.47 | 53.9% |
| DDM - Stable | 14.14 - 31.81 | 22.97 | 64.7% |
| DDM - Multi | 22.54 - 41.16 | 29.29 | 110.0% |
| Market Cap (mil) | 94.58 |
| Beta | 0.67 |
| Outstanding shares (mil) | 6.78 |
| Enterprise Value (mil) | 106.24 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.21% |
| Cost of Debt | 5.00% |
| WACC | 6.54% |