Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Software
/
Litium
LITI
Litium
Litium Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
08 Jul 25
Updated
08 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
SEK 5.85
128.2% overvalued
intrinsic discount
08 Jul
SEK 13.35
Loading
1Y
61.2%
7D
-3.3%
Author's Valuation
SEK 5.9
128.2% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
SEK 5.9
128.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-19m
105m
2014
2017
2020
2023
2025
2026
2028
Revenue SEK 105.5m
Earnings SEK 7.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
12.82%
Software revenue growth rate
1.44%
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
6.39%
Calculation
SEK 7.38m
Earnings '28
x
20.00x
PE Ratio '28
=
SEK 147.67m
Market Cap '28
SEK 147.67m
Market Cap '28
/
16.59m
No. shares '28
=
SEK 8.90
Share Price '28
SEK 8.90
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
SEK 5.85
Fair Value '25
