Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Software
/
Yubico
YUBICO
Yubico
Yubico 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 90.31
53.6% overvalued
intrinsic discount
08 Jul
SEK 138.70
Loading
1Y
-41.7%
7D
5.6%
Author's Valuation
SEK 90.3
53.6% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
SEK 90.3
53.6% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2022
2023
2024
2025
2026
2027
2028
Revenue SEK 4.0b
Earnings SEK 477.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
15.93%
Software revenue growth rate
1.49%
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
6.45%
Calculation
SEK 477.34m
Earnings '28
x
25.00x
PE Ratio '28
=
SEK 11.93b
Market Cap '28
SEK 11.93b
Market Cap '28
/
86.72m
No. shares '28
=
SEK 137.60
Share Price '28
SEK 137.60
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
SEK 90.48
Fair Value '25
