Loading...

Tobii AB (OTC:TBIIF)

2.71 USD +0.09 USD ( +3.44% )
Watchlist Manager
Tobii AB Logo
Tobii AB
OTC:TBIIF
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 7, 2022. View other valuation models.

Estimated DCF Value of one TBIIF stock is 1.15 USD. Compared to the current market price of 2.71 USD, the stock is Overvalued by 57%.

TBIIF DCF Value
Base Case
1.15 USD
Overvaluation 57%
DCF Value
Price
Worst Case
Base Case
Best Case
1.15
DCF Value
Worst Case
Base Case
Best Case
Tobii AB Competitors:
DCF Valuation
6727
Wacom Co Ltd
6736
Sun Corp
300386
Feitian Technologies Co Ltd
NTAP
NetApp Inc
6750
Elecom Co Ltd
B1T
Techstep ASA
6810
Maxell Ltd
300956
Anhui Shiny Electronic Technology Co Ltd

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 7, 2022
Default Valuation
Other investors haven't shared any valuation models for Tobii AB. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Operating Model
Discount Rate
8.4%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.4%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 1.2B SEK
Equity Value 1.2B SEK
/ Shares Outstanding 106M
Value per Share 11.76 SEK
SEK / USD Exchange Rate 0.0981
TBIIF DCF Value 1.15 USD
Overvalued by 57%

To view the process of calculating the Present Value of Tobii AB' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

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

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of TBIIF stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

TBIIF Stock DCF Valuation FAQ

What is the DCF value of one TBIIF stock?

Estimated DCF Value of one TBIIF stock is 1.15 USD. Compared to the current market price of 2.71 USD, the stock is Overvalued by 57%.

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 Tobii AB's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.2B SEK).

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 1.15 USD per one TBIIF share.