Exsitec Holding

Norway Operations And Power BI Integration Will Unlock New Opportunities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

06 Feb 25

Updated

01 May 25

Views

28

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

8.3%

7D

-1.3%

Loading

1Y

8.3%

7D

-1.3%

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

Author's Valuation

SEK 17916.2% undervalued

AnalystConsensusTarget Fair Value

Shared on 01 May 25

Fair value Increased 0.028%

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 2.23%

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 has increased revenue growth from 8.1% to 9.5%, increased profit margin from 8.4% to 9.8% and decreased future PE multiple from 33.7x to 27.7x.

Shared on 13 Mar 25

Fair value Increased 0.60%

AnalystConsensusTarget has decreased revenue growth from 10.9% to 8.1%, decreased profit margin from 11.1% to 8.4% and increased future PE multiple from 23.3x to 33.7x.

AnalystConsensusTarget Fair Value

SEK 179

16.2% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

7.76%

IT revenue growth rate

0.49%

Risk Level (Discount Rate)

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

%

0

Decrease

Increase

Current discount rate

7.40%

Calculation

SEK 118.44m

Earnings '28

x

24.22x

PE Ratio '28

=

SEK 2.87b

Market Cap '28

SEK 2.87b

Market Cap '28

/

13.52m

No. shares '28

=

SEK 212.20

Share Price '28

SEK 212.20 Share Price '28

Discounted to 2025 @ 7.22% p.a.

=

SEK 172.15

Fair Value '25