As of 2024-12-14, the Intrinsic Value of Tempest Security AB (TSEC.ST) is 34.04 SEK. This TSEC.ST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 10.30 SEK, the upside of Tempest Security AB is 230.50%.

The range of the Intrinsic Value is 15.76 - 291.49 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	(55.95) - (7.42)	(10.64)	-203.3%
DCF (Growth 10y)	15.76 - 291.49	34.04	230.5%
DCF (EBITDA 5y)	0.51 - 3.84	2.05	-80.1%
DCF (EBITDA 10y)	3.74 - 8.71	5.97	-42.1%
Fair Value	0.04 - 0.04	0.04	-99.64%
P/E	0.10 - 8.70	3.95	-61.7%
EV/EBITDA	3.12 - 7.19	4.98	-51.6%
EPV	34.87 - 52.60	43.73	324.6%
DDM - Stable	0.11 - 1.07	0.59	-94.2%
DDM - Multi	12.03 - 92.03	21.55	109.2%