Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
WIRTEK Wirtek A/S

Wirtek A/S
CSE:WIRTEK

Watchlist Manager
Wirtek A/S Logo
Wirtek A/S
CSE:WIRTEK
Watchlist
Price: 3.54 DKK 2.31% Market Closed
Market Cap: kr28m
Write Note Create Alert

DCF Value

The DCF Value for Wirtek A/S (WIRTEK) under the Base Case is DKK. Compared with the current market price of 3.54 DKK, the stock appears .

Key assumptions
WIRTEK DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 8.9%
Net Margin 5.3%6.3%
Cash Flow Conversion 108%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 7.5%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue WIRTEK Research

Summary
WIRTEK intrinsic value, competitors valuation, and company profile.
DCF Valuation
WIRTEK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WIRTEK stock valuation using valuation multiples.
Wall St Estimates
WIRTEK price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WIRTEK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate