As of 2025-05-23, the Intrinsic Value of Wise Group AB (WISE.ST) is (134.07) SEK. This WISE.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.10 SEK, the upside of Wise Group AB is -840.70%.
The range of the Intrinsic Value is (887.48) - (78.69) SEK
Based on its market price of 18.10 SEK and our intrinsic valuation, Wise Group AB (WISE.ST) is overvalued by 840.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (887.48) - (78.69) | (134.07) | -840.7% |
| DCF (Growth 10y) | (75.25) - (788.42) | (124.28) | -786.7% |
| DCF (EBITDA 5y) | (26.96) - (30.34) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (34.26) - (39.04) | (1,234.50) | -123450.0% |
| Fair Value | -64.79 - -64.79 | -64.79 | -457.96% |
| P/E | (25.81) - (28.92) | (29.35) | -262.2% |
| EV/EBITDA | 0.30 - 5.78 | 1.60 | -91.2% |
| EPV | 205.89 - 305.65 | 255.77 | 1313.1% |
| DDM - Stable | (47.20) - (423.25) | (235.22) | -1399.6% |
| DDM - Multi | (44.75) - (323.03) | (79.62) | -539.9% |
| Market Cap (mil) | 133.76 |
| Beta | 0.45 |
| Outstanding shares (mil) | 7.39 |
| Enterprise Value (mil) | 158.16 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.74% |
| Cost of Debt | 5.70% |
| WACC | 5.37% |