Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Software
/
Cordel Group
CRDL
Cordel Group
Cordel Group Check
SW
SwissSimon
Not Invested
Community Contributor
Published
21 Jul 25
Updated
21 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
UK£0.049
32.7% overvalued
intrinsic discount
21 Jul
UK£0.065
Loading
1Y
49.4%
7D
-1.9%
Author's Valuation
UK£0.05
32.7% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
UK£0.05
32.7% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-2m
8m
2015
2018
2021
2024
2025
2027
2030
Revenue UK£7.7m
Earnings UK£1.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
19.60%
Software revenue growth rate
1.46%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.73%
Calculation
UK£1.30m
Earnings '30
x
25.00x
PE Ratio '30
=
UK£32.55m
Market Cap '30
UK£32.55m
Market Cap '30
/
329.80m
No. shares '30
=
UK£0.10
Share Price '30
UK£0.10
Share Price '30
Discounted to 2025 @ 15.00% p.a.
=
UK£0.049
Fair Value '25
