Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Software
/
Skolon
SKOLON
Skolon
Skolon Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
20 Jul 25
Updated
20 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
SEK 30.83
8.7% overvalued
intrinsic discount
20 Jul
SEK 33.50
Loading
1Y
44.4%
7D
-4.0%
Author's Valuation
SEK 30.8
8.7% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
SEK 30.8
8.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-10m
380m
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue SEK 380.3m
Earnings SEK 49.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
31.51%
Software revenue growth rate
1.50%
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
6.44%
Calculation
SEK 49.78m
Earnings '28
x
25.00x
PE Ratio '28
=
SEK 1.24b
Market Cap '28
SEK 1.24b
Market Cap '28
/
26.54m
No. shares '28
=
SEK 46.89
Share Price '28
SEK 46.89
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
SEK 30.83
Fair Value '25
