First Time Loading...
A

Asetek A/S
OSE:ASTK

Watchlist Manager
Asetek A/S
OSE:ASTK
Watchlist
Price: 7.66 NOK -0.26% Market Closed
Updated: Sep 30, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 30, 2023.

Estimated DCF Value of one ASTK stock is 3.23 NOK. Compared to the current market price of 7.66 NOK, the stock is Overvalued by 58%.

ASTK DCF Value
Base Case
3.23 NOK
Overvaluation 58%
DCF Value
Price
A
Worst Case
Base Case
Best Case
3.23
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 3.23 NOK
Asetek A/S Competitors:
DCF Valuation
3005
Getac Holdings Corp
2357
Asustek Computer Inc
2377
Micro-Star International Co Ltd
002104
Hengbao Co Ltd
2365
KYE Systems Corp
052400
Kona I Co Ltd
002993
Dongguan Aohai Technology Co Ltd
AVID
Avid Technology Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 30, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Asetek A/S.
Model Settings
Discount Rate
9.22%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
9.22%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 15.8m USD
Equity Value 15.8m USD
/ Shares Outstanding 52.4m
Value per Share 0.3 USD
USD / NOK Exchange Rate 10.6787
ASTK DCF Value 3.23 NOK
Overvalued by 58%

To view the process of calculating the Present Value of Asetek A/S' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
76.5m 96.1m
Net Income
3.3m 5.3m
FCFE
-1.1m 2.2m

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Other Stocks
What is the DCF value of one ASTK stock?

Estimated DCF Value of one ASTK stock is 3.23 NOK. Compared to the current market price of 7.66 NOK, the stock is Overvalued by 58%.

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. Using the DCF Operating Model we project Asetek A/S's future free cash flow and discount it at a selected discount rate to calculate its Present Value (15.8m USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 3.23 NOK per one ASTK share.