What is the intrinsic value of WAYS.ST?

As of 2026-05-13, the Intrinsic Value of Waystream Holding AB (publ) (WAYS.ST) is 22.03 SEK. This WAYS.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.50 SEK, the upside of Waystream Holding AB (publ) is -46.90%.

The range of the Intrinsic Value is 13.84 - 134.07 SEK

Is WAYS.ST undervalued or overvalued?

Based on its market price of 41.50 SEK and our intrinsic valuation, Waystream Holding AB (publ) (WAYS.ST) is overvalued by 46.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.84 - 134.07	22.03	-46.9%
DCF (Growth 10y)	26.37 - 300.43	45.08	8.6%
DCF (EBITDA 5y)	26.90 - 78.06	49.66	19.7%
DCF (EBITDA 10y)	32.16 - 95.93	59.13	42.5%
Fair Value	3.67 - 3.67	3.67	-91.15%
P/E	17.86 - 44.71	29.10	-29.9%
EV/EBITDA	17.05 - 58.13	40.10	-3.4%
EPV	38.55 - 56.22	47.39	14.2%
DDM - Stable	10.64 - 187.69	99.17	139.0%
DDM - Multi	30.06 - 419.40	56.51	36.2%