Cint Group AB (publ)
STO:CINT

Watchlist Manager
Cint Group AB (publ) Logo
Cint Group AB (publ)
STO:CINT
Watchlist
Price: 7.465 SEK -1.26% Market Closed
Market Cap: 2.6B SEK

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 11, 2025.

Estimated DCF Value of one CINT stock is 6.287 SEK. Compared to the current market price of 7.465 SEK, the stock is Overvalued by 16%.

CINT DCF Value
Base Case
6.287 SEK
Overvaluation 16%
DCF Value
Price
Worst Case
Base Case
Best Case
DCF Value: 6.287 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 149.1m EUR. The present value of the terminal value is 121.6m EUR. The total present value equals 270.8m EUR.
Forecast Period
Years
Discount Rate
%
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 270.8m EUR
+ Cash & Equivalents 26.4m EUR
+ Investments 1.1m EUR
Firm Value 298.3m EUR
- Debt 94.3m EUR
Equity Value 204m EUR
/ Shares Outstanding 355m
Value per Share 0.575 EUR
EUR / SEK Exchange Rate 10.9398
CINT DCF Value 6.287 SEK
Overvalued by 16%

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
171.6m 221m
Operating Income
3.5m 19.2m
FCFF
41.2m 14.2m

What is the DCF value of one CINT stock?

Estimated DCF Value of one CINT stock is 6.287 SEK. Compared to the current market price of 7.465 SEK, the stock is Overvalued by 16%.

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, Cint Group AB (publ)'s future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 270.8m EUR.

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 6.287 SEK per share.

Back to Top
//