K33 AB (publ) (K33) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for K33 AB (publ) (STO:K33), currently being evaluated. In 2025, K33 AB (publ) generated $2.21 Billion in revenue and -$173.22 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for K33 AB (publ) is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $2.21 Billion
- Free Cash Flow (2025): -$173.22 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.