As of 2026-03-13, the Intrinsic Value of TradeDoubler AB (TRAD.ST) is 58.54 SEK. This TRAD.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.28 SEK, the upside of TradeDoubler AB is 832.10%.
The range of the Intrinsic Value is 31.68 - 431.31 SEK
Based on its market price of 6.28 SEK and our intrinsic valuation, TradeDoubler AB (TRAD.ST) is undervalued by 832.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.68 - 431.31 | 58.54 | 832.1% |
| DCF (Growth 10y) | 65.98 - 871.70 | 120.27 | 1815.1% |
| DCF (EBITDA 5y) | 14.76 - 23.27 | 18.00 | 186.6% |
| DCF (EBITDA 10y) | 29.11 - 44.05 | 34.87 | 455.2% |
| Fair Value | 0.42 - 0.42 | 0.42 | -93.36% |
| P/E | 0.20 - 9.41 | 4.05 | -35.4% |
| EV/EBITDA | 4.58 - 10.49 | 7.02 | 11.7% |
| EPV | 8.12 - 10.38 | 9.25 | 47.2% |
| DDM - Stable | 0.27 - 3.23 | 1.75 | -72.1% |
| DDM - Multi | 43.47 - 406.81 | 78.78 | 1154.5% |
| Market Cap (mil) | 384.59 |
| Beta | 0.31 |
| Outstanding shares (mil) | 61.24 |
| Enterprise Value (mil) | 330.66 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.89% |
| Cost of Debt | 5.00% |
| WACC | 5.52% |