Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Sweden
/
Software
/
Yubico
YUBICO
Yubico
OS Level Integration Will Undercut Demand For Hardware Security
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
11 Jul 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
SEK 130.00
6.2% overvalued
intrinsic discount
16 Aug
SEK 138.00
Loading
1Y
-54.0%
7D
-0.3%
Author's Valuation
SEK 130.0
6.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
SEK 130.0
6.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2022
2023
2024
2025
2026
2027
2028
Revenue SEK 3.7b
Earnings SEK 500.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
17.23%
Software revenue growth rate
1.52%
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
6.42%
Calculation
SEK 500.07m
Earnings '28
x
26.96x
PE Ratio '28
=
SEK 13.48b
Market Cap '28
SEK 13.48b
Market Cap '28
/
86.86m
No. shares '28
=
SEK 155.19
Share Price '28
SEK 155.19
Share Price '28
Discounted to 2025 @ 6.43% p.a.
=
SEK 128.71
Fair Value '25
