D

Devyser Diagnostics AB
STO:DVYSR

Watchlist Manager
Devyser Diagnostics AB
STO:DVYSR
Watchlist
Price: 119.5 SEK 3.91%
Market Cap: 2B SEK
Have any thoughts about
Devyser Diagnostics AB?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 23, 2024.

Estimated DCF Value of one DVYSR stock is 57.46 SEK. Compared to the current market price of 119.5 SEK, the stock is Overvalued by 52%.

DVYSR DCF Value
Base Case
57.46 SEK
Overvaluation 52%
DCF Value
Price
D
Worst Case
Base Case
Best Case
57.46
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 57.46 SEK

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 57.7m SEK. The present value of the terminal value is 685.4m SEK. The total present value equals 743.1m SEK.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 743.1m SEK
+ Cash & Equivalents 262.9m SEK
Firm Value 1B SEK
- Debt 57.3m SEK
Equity Value 948.7m SEK
/ Shares Outstanding 16.5m
DVYSR DCF Value 57.46 SEK
Overvalued by 52%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
231.2m 761.2m
Operating Income
-72.5m 112.1m
FCFF
-75.8m 63m

See Also

Discover More

What is the DCF value of one DVYSR stock?

Estimated DCF Value of one DVYSR stock is 57.46 SEK. Compared to the current market price of 119.5 SEK, the stock is Overvalued by 52%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Devyser Diagnostics AB's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 743.1m SEK.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 57.46 SEK per share.

Back to Top
//