Modelon

Cloud Adoption And AI Assistant Are Expected To Drive Long-Term Upside

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

04 Dec 25

Views

n/a

AnalystConsensusTarget's Fair Value

n/a

-17.3%

-5.2%

-17.3%

-5.2%

You can edit this narrative until Dec 5 7:05 AM. Then, changes will post as Updates.

Author's Valuation

SEK 2657.7% undervalued

AnalystConsensusTarget Fair Value

Valuator

Company Info

Notes

AnalystConsensusTarget Fair Value

SEK 26

57.7% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

28.02%

Historical revenue growth rate

N/A

Software revenue growth rate

1.27%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

5.21%

Calculation

SEK 69.01m

Earnings '27

4.16x

PE Ratio '27

SEK 286.87m

Market Cap '27

SEK 286.87m

Market Cap '27

11.02m

No. shares '27

SEK 26.04

Share Price '27

SEK 26.04 Share Price '27

Discounted to 2024 @ 0.05% p.a.

SEK 26.00

Fair Value '24