As of 2025-06-04, the Intrinsic Value of Upsales Technology AB (UPSALE.ST) is 30.59 SEK. This UPSALE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.80 SEK, the upside of Upsales Technology AB is 2.60%.
The range of the Intrinsic Value is 22.85 - 49.48 SEK
Based on its market price of 29.80 SEK and our intrinsic valuation, Upsales Technology AB (UPSALE.ST) is undervalued by 2.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.85 - 49.48 | 30.59 | 2.6% |
| DCF (Growth 10y) | 34.12 - 73.99 | 45.76 | 53.6% |
| DCF (EBITDA 5y) | 37.70 - 44.75 | 41.05 | 37.7% |
| DCF (EBITDA 10y) | 47.40 - 59.79 | 53.16 | 78.4% |
| Fair Value | 24.09 - 24.09 | 24.09 | -19.15% |
| P/E | 35.33 - 52.87 | 41.21 | 38.3% |
| EV/EBITDA | 23.87 - 43.60 | 32.61 | 9.4% |
| EPV | 23.91 - 30.95 | 27.43 | -8.0% |
| DDM - Stable | 6.32 - 16.54 | 11.43 | -61.6% |
| DDM - Multi | 18.68 - 33.36 | 23.56 | -20.9% |
| Market Cap (mil) | 501.83 |
| Beta | 0.09 |
| Outstanding shares (mil) | 16.84 |
| Enterprise Value (mil) | 454.85 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.96% |
| Cost of Debt | 4.25% |
| WACC | 6.65% |