I-Tech

Sustainable Marine Coatings Will Unlock Global Market Opportunities

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

09 Feb 25

Updated

01 May 25

n/a

AnalystConsensusTarget's Fair Value

n/a

13.7%

-14.0%

13.7%

-14.0%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

SEK 8634.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 01 May 25

Fair value Decreased 4.15%

AnalystConsensusTarget has decreased revenue growth from 22.8% to 18.2% and increased future PE multiple from 10.7x to 12.1x.

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Increased 10%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 12 Mar 25

Fair value Decreased 7.62%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

AnalystConsensusTarget Fair Value

SEK 86

34.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.38%

Chemicals revenue growth rate

0.63%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

5.40%

Calculation

SEK 97.44m

Earnings '28

12.37x

PE Ratio '28

SEK 1.21b

Market Cap '28

SEK 1.21b

Market Cap '28

12.27m

No. shares '28

SEK 98.26

Share Price '28

SEK 98.26 Share Price '28

Discounted to 2025 @ 5.32% p.a.

SEK 84.11

Fair Value '25