Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
Intellicheck
IDN
Intellicheck
Intellicheck 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
US$2.25
117.3% overvalued
intrinsic discount
20 Jul
US$4.89
Loading
1Y
136.2%
7D
1.5%
Author's Valuation
US$2.3
117.3% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
US$2.3
117.3% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-8m
30m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$29.7m
Earnings US$3.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.00%
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
8.44%
Calculation
US$3.89m
Earnings '30
x
25.00x
PE Ratio '30
=
US$97.19m
Market Cap '30
US$97.19m
Market Cap '30
/
21.47m
No. shares '30
=
US$4.53
Share Price '30
US$4.53
Share Price '30
Discounted to 2025 @ 15.00% p.a.
=
US$2.25
Fair Value '25
