As of 2026-03-08, the Intrinsic Value of W5 Solutions AB (publ) (W5.ST) is 59.93 SEK. This W5.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.30 SEK, the upside of W5 Solutions AB (publ) is 8.40%.
The range of the Intrinsic Value is 37.76 - 145.47 SEK
Based on its market price of 55.30 SEK and our intrinsic valuation, W5 Solutions AB (publ) (W5.ST) is undervalued by 8.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.76 - 145.47 | 59.93 | 8.4% |
| DCF (Growth 10y) | 92.47 - 353.77 | 146.41 | 164.7% |
| DCF (EBITDA 5y) | 189.95 - 235.41 | 211.75 | 282.9% |
| DCF (EBITDA 10y) | 255.23 - 345.54 | 297.19 | 437.4% |
| Fair Value | 4.18 - 4.18 | 4.18 | -92.44% |
| P/E | 43.03 - 57.97 | 51.03 | -7.7% |
| EV/EBITDA | 86.50 - 142.05 | 113.55 | 105.3% |
| EPV | 34.29 - 46.85 | 40.57 | -26.6% |
| DDM - Stable | 9.71 - 45.81 | 27.76 | -49.8% |
| DDM - Multi | 43.70 - 163.57 | 69.37 | 25.4% |
| Market Cap (mil) | 971.07 |
| Beta | 0.74 |
| Outstanding shares (mil) | 17.56 |
| Enterprise Value (mil) | 977.05 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.34% |
| Cost of Debt | 5.00% |
| WACC | 7.03% |