Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Software
/
i3 Verticals
IIIV
i3 Verticals
i3 Quick Check
SW
SwissSimon
Not Invested
Community Contributor
Published
22 Jul 25
Updated
22 Jul 25
1
Set Fair Value
0
votes
Share
SwissSimon
's Fair Value
US$25.65
11.0% overvalued
intrinsic discount
22 Jul
US$28.48
Loading
1Y
22.1%
7D
-1.5%
Author's Valuation
US$25.7
11.0% overvalued
intrinsic discount
SwissSimon's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
SwissSimon
's
Fair Value
US$25.7
11.0% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-68m
352m
2016
2018
2020
2022
2024
2025
2026
2028
Revenue US$177.4m
Earnings US$51.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.08%
Software revenue growth rate
1.40%
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
7.96%
Calculation
US$51.45m
Earnings '28
x
20.00x
PE Ratio '28
=
US$1.03b
Market Cap '28
US$1.03b
Market Cap '28
/
26.37m
No. shares '28
=
US$39.02
Share Price '28
US$39.02
Share Price '28
Discounted to 2025 @ 15.00% p.a.
=
US$25.65
Fair Value '25
