Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Software
/
Vertiseit
VERT B
Vertiseit
Vertiseit 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 16.03
386.6% overvalued
intrinsic discount
20 Jul
SEK 78.00
Loading
1Y
68.1%
7D
9.6%
Author's Valuation
SEK 16.0
386.6% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
SEK 16.0
386.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-3m
807m
2014
2017
2020
2023
2025
2026
2028
Revenue SEK 807.5m
Earnings SEK 80.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.48%
Software revenue growth rate
1.46%
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
6.69%
Calculation
SEK 80.75m
Earnings '28
x
20.00x
PE Ratio '28
=
SEK 1.61b
Market Cap '28
SEK 1.61b
Market Cap '28
/
66.23m
No. shares '28
=
SEK 24.39
Share Price '28
SEK 24.39
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
SEK 16.03
Fair Value '25
