audius SE (3ITN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for audius SE (XETRA:3ITN), currently being evaluated. In 2025, audius SE generated $108.05 Million in revenue and $3.98 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for audius SE is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $108.05 Million
- Free Cash Flow (2025): $3.98 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.