UPSALE.ST Intrinsic
Value
As of 2024-12-15, the Intrinsic Value of Upsales Technology AB (UPSALE.ST) is
39.71 SEK. This UPSALE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.00 SEK, the upside of Upsales Technology AB is
28.10%.
The range of the Intrinsic Value is 28.97 - 67.55 SEK
39.71 SEK
Intrinsic Value
UPSALE.ST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.97 - 67.55 |
39.71 |
28.1% |
| DCF (Growth 10y) |
42.35 - 97.49 |
57.78 |
86.4% |
| DCF (EBITDA 5y) |
54.76 - 67.74 |
56.88 |
83.5% |
| DCF (EBITDA 10y) |
66.49 - 86.87 |
71.43 |
130.4% |
| Fair Value |
21.68 - 21.68 |
21.68 |
-30.07% |
| P/E |
37.55 - 70.26 |
53.11 |
71.3% |
| EV/EBITDA |
25.62 - 44.68 |
30.63 |
-1.2% |
| EPV |
32.14 - 42.01 |
37.08 |
19.6% |
| DDM - Stable |
6.27 - 17.17 |
11.72 |
-62.2% |
| DDM - Multi |
34.72 - 56.34 |
41.77 |
34.7% |
UPSALE.ST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
522.04 |
| Beta |
-0.10 |
| Outstanding shares (mil) |
16.84 |
| Enterprise Value (mil) |
488.56 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.12% |
| Cost of Debt |
4.25% |
| WACC |
6.22% |