Exasol

Exasol Quick Check

SwissSimon

Not Invested

Community Contributor

Published

01 Jul 25

Updated

01 Jul 25

SwissSimon's Fair Value

€2.27

42.7% overvalued

01 Jul

€3.24

40.9%

13.7%

Author's Valuation

€2.3

42.7% overvalued

SwissSimon's Fair Value

Narrative

Updates0

SwissSimon'sFair Value

€2.3

42.7% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.97%

Software revenue growth rate

1.54%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.26%

Calculation

€6.07m

Earnings '30

20.00x

PE Ratio '30

€121.39m

Market Cap '30

€121.39m

Market Cap '30

26.58m

No. shares '30

€4.57

Share Price '30

€4.57 Share Price '30

Discounted to 2025 @ 15.00% p.a.

€2.27

Fair Value '25