Sleep Cycle

Can Sleep Cycle Protect Its Competitive Edge Amid Market Challenges?

Bonywall

Invested

Community Contributor

Published

25 Mar 24

Updated

29 Apr 25

Views

n/a

Bonywall's Fair Value

n/a

-39.1%

0.2%

-39.1%

0.2%

You can edit this narrative until May 14 2:39 AM. Then, changes will post as Updates.

Author's Valuation

SEK 46.0349.6% undervalued

Bonywall's Fair Value

Narrative

Updates3

Shared on 29 Apr 25

Fair value Decreased 11%

Bonywall made no meaningful changes to valuation assumptions.

Shared on 28 Apr 25

Fair value Decreased 8.83%

Bonywall has decreased revenue growth from 14.1% to 8.0%, increased profit margin from 22.1% to 26.0%, increased future PE multiple from 15.0x to 25.5x and increased discount rate from 5.6% to 9.3%.

Shared on 10 Jan 25

Fair value Increased 28%

Bonywall has increased revenue growth from 8.6% to 14.1%.

Bonywall'sFair Value

SEK 46.03

49.6% undervalued

Future estimation in

Growth p.a.

Decrease

Increase

Current revenue growth rate

11.04%

Software revenue growth rate

1.21%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

6.45%

Calculation

SEK 61.83m

Earnings '28

23.50x

PE Ratio '28

SEK 1.45b

Market Cap '28

SEK 1.45b

Market Cap '28

20.28m

No. shares '28

SEK 71.66

Share Price '28

SEK 71.66 Share Price '28

Discounted to 2023 @ 9.26% p.a.

SEK 46.02

Fair Value '23