Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Media
/
Storytel
STORY B
Storytel
Expanding Global Markets Will Unlock Scalable Audio Subscriptions
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
15 May 25
Updated
15 Aug 25
3
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
SEK 126.50
31.1% undervalued
intrinsic discount
15 Aug
SEK 87.15
Loading
1Y
58.2%
7D
5.1%
Author's Valuation
SEK 126.5
31.1% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
SEK 126.5
31.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-720m
5b
2014
2017
2020
2023
2025
2026
2028
Revenue SEK 5.1b
Earnings SEK 555.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.38%
Media revenue growth rate
0.12%
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
4.92%
Calculation
SEK 555.67m
Earnings '28
x
20.25x
PE Ratio '28
=
SEK 11.25b
Market Cap '28
SEK 11.25b
Market Cap '28
/
77.29m
No. shares '28
=
SEK 145.54
Share Price '28
SEK 145.54
Share Price '28
Discounted to 2025 @ 4.92% p.a.
=
SEK 126.02
Fair Value '25