Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
ELIC Elicera Therapeutics AB
Elicera Therapeutics AB banner

Elicera Therapeutics AB
STO:ELIC

Watchlist Manager
Elicera Therapeutics AB Logo
Elicera Therapeutics AB
STO:ELIC
Watchlist
Price: 2.545 SEK -1.93%
Market Cap: kr169.9m
Write Note Create Alert

DCF Value

The DCF Value for Elicera Therapeutics AB (ELIC) under the Base Case is SEK. Compared with the current market price of 2.545 SEK, the stock appears .

Key assumptions
ELIC DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 4.4%
Operating Margin -1 650.9%-1 298.3%
Cash Flow Conversion 75%
Forecast Period 15 years
Model Settings
Template via FCFF
Discount Rate 7.8%
Exit Multiple 2.3x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue ELIC Research

Summary
ELIC intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELIC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELIC stock valuation using valuation multiples.
Wall St Estimates
ELIC 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
ELIC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Elicera Therapeutics AB listings:
F • EUR
8E8