Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Software
/
Upsales Technology
UPSALE
Upsales Technology
Upsales 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 48.98
20.8% undervalued
intrinsic discount
08 Jul
SEK 38.80
Loading
1Y
11.5%
7D
-1.8%
Author's Valuation
SEK 49.0
20.8% undervalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
SEK 49.0
20.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-19m
218m
2017
2019
2021
2023
2025
2027
2028
Revenue SEK 218.2m
Earnings SEK 50.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
15.09%
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 50.18m
Earnings '28
x
25.00x
PE Ratio '28
=
SEK 1.25b
Market Cap '28
SEK 1.25b
Market Cap '28
/
16.84m
No. shares '28
=
SEK 74.50
Share Price '28
SEK 74.50
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
SEK 48.98
Fair Value '25
