Systemair AB (SYSR.XSTO) DCF Valuation
Every assumption below is yours to change. The defaults are derived from this company's own filing history, not from a house view.
Conservative
kr 115.03
33% undervaluedvs kr 86.50
Base
kr 201.66
133% undervaluedvs kr 86.50
Optimistic
kr 390.91
352% undervaluedvs kr 86.50
Where today's price sits
Today's price falls outside the modelled range.
Verdict
Today's price sits below all three scenarios. Under these assumptions the stock looks undervalued, which is only as reliable as the growth rates you have entered.
Base free cash flow
kr 1.16B
Trailing twelve months
Historical FCF CAGR
+50.7%
Across 6 reported periods
Market implies
2.5%
Growth needed at 8% WACC
Terminal value share
69%
Of the base case valuation
Growth needed to justify today's price
At a 8.0% discount rate, today's price already assumes 2.5% annual free cash flow growth for ten years. Your base case assumes 20.0%, so you are forecasting more growth than the price requires.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is +50.7% a year.
Systemair AB (SYSR.XSTO) DCF: intrinsic value and margin of safety
Intrinsiqq's two-stage DCF values Systemair AB (SYSR.XSTO) at about SEK 268.88 per share, or SEK 201.66 with a 25% margin of safety. At SEK 86.50 the stock looks undervalued. Every assumption is adjustable below; this is analysis, not investment advice.
Frequently asked
What is Systemair AB's (SYSR.XSTO) fair value?+
Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about SEK 268.88 per share for SYSR.XSTO. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around SEK 201.66. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.
Is Systemair AB overvalued based on a DCF?+
At SEK 86.50, SYSR.XSTO trades below the base-case intrinsic value of about SEK 268.88, a 210.8% discount to that estimate, so on this model it looks undervalued. A DCF is only one lens: a premium can be justified if the business grows faster or is higher quality than the base case assumes, which is exactly what the sliders let you test.
What growth is priced into Systemair AB?+
The base case grows SYSR.XSTO's free cash flow at about 20.0% a year before fading, against roughly 50.7% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.
What is a good margin of safety for Systemair AB?+
A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns SYSR.XSTO's SEK 268.88 intrinsic estimate into a SEK 201.66 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from company filings, not investment advice.
Related stocks: Building Products & Equipment
Spot a number that looks wrong?
Download this analysis as a PDF (Pro)
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing SYSR.XSTO
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.