As of 2025-05-15, the Intrinsic Value of Tobii AB (TOBII.ST) is 0.03 SEK. This TOBII.ST valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.25 SEK, the upside of Tobii AB is -99.20%.
The range of the Intrinsic Value is (1.08) - 1.89 SEK
Based on its market price of 3.25 SEK and our intrinsic valuation, Tobii AB (TOBII.ST) is overvalued by 99.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (131.97) - (12.48) | (21.02) | -745.8% |
| DCF (Growth 10y) | (12.02) - (112.78) | (19.26) | -692.0% |
| DCF (EBITDA 5y) | (1.08) - 1.89 | 0.03 | -99.2% |
| DCF (EBITDA 10y) | (2.94) - (0.29) | (1,234.50) | -123450.0% |
| Fair Value | -18.40 - -18.40 | -18.40 | -665.50% |
| P/E | (8.17) - (9.42) | (9.05) | -378.2% |
| EV/EBITDA | (1.02) - 2.74 | 0.54 | -83.5% |
| EPV | (7.90) - (9.61) | (8.76) | -369.1% |
| DDM - Stable | (10.58) - (130.75) | (70.67) | -2271.8% |
| DDM - Multi | (9.92) - (97.05) | (18.14) | -657.3% |
| Market Cap (mil) | 760.39 |
| Beta | 1.27 |
| Outstanding shares (mil) | 233.68 |
| Enterprise Value (mil) | 1,076.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.69% |
| Cost of Debt | 5.00% |
| WACC | 5.97% |