image
Technology - Software - Application - NASDAQ - AE
$ 0.0154
0 %
$ 42.1 M
Market Cap
None
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Aug, 10, 2025.

The intrinsic value of one SWVLW stock under the worst case scenario is HIDDEN Compared to the current market price of 0.0154 USD, Swvl Holdings Corp. is HIDDEN

This DCF valuation model was last updated on Aug, 10, 2025.

The intrinsic value of one SWVLW stock under the base case scenario is HIDDEN Compared to the current market price of 0.0154 USD, Swvl Holdings Corp. is HIDDEN

This DCF valuation model was last updated on Aug, 10, 2025.

The intrinsic value of one SWVLW stock under the best case scenario is HIDDEN Compared to the current market price of 0.0154 USD, Swvl Holdings Corp. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart SWVLW

image
$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0$0.0Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25
FINANCIALS
17.2 M REVENUE
-24.70%
-8.49 M OPERATING INCOME
-66.36%
-10.3 M NET INCOME
-249.56%
-3.57 M OPERATING CASH FLOW
60.84%
583 K INVESTING CASH FLOW
-93.37%
4.04 M FINANCING CASH FLOW
1074.45%
4.91 M REVENUE
21.73%
-722 K OPERATING INCOME
64.54%
-2.85 M NET INCOME
-0.00%
-256 K OPERATING CASH FLOW
-0.00%
183 K INVESTING CASH FLOW
0.00%
-170 K FINANCING CASH FLOW
-0.00%
Balance Sheet Swvl Holdings Corp.
image
Current Assets 10.3 M
Cash & Short-Term Investments 4.96 M
Receivables 4.99 M
Other Current Assets 329 K
Non-Current Assets 6.09 M
Long-Term Investments 0
PP&E 690 K
Other Non-Current Assets 5.4 M
30.30 %30.51 %4.22 %32.97 %Total Assets$16.4m
Current Liabilities 15.9 M
Accounts Payable 5.71 M
Short-Term Debt 765 K
Other Current Liabilities 9.39 M
Non-Current Liabilities 1.19 M
Long-Term Debt 440 K
Other Non-Current Liabilities 746 K
33.48 %4.49 %55.08 %4.37 %Total Liabilities$17.1m
EFFICIENCY
Earnings Waterfall Swvl Holdings Corp.
image
Revenue 17.2 M
Cost Of Revenue 13.6 M
Gross Profit 3.64 M
Operating Expenses 12.1 M
Operating Income -8.49 M
Other Expenses 1.78 M
Net Income -10.3 M
20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)17m(14m)4m(12m)(8m)(2m)(10m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
21.15% GROSS MARGIN
21.15%
-49.33% OPERATING MARGIN
-49.33%
-60.08% NET MARGIN
-60.08%
-452.99% ROE
-452.99%
-63.17% ROA
-63.17%
-671.16% ROIC
-671.16%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Swvl Holdings Corp.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)202020202021202120222022202320232024202420252025
Net Income -10.3 M
Depreciation & Amortization 470 K
Capital Expenditures 0
Stock-Based Compensation 56.4 K
Change in Working Capital 4.51 M
Others 2.58 M
Free Cash Flow -3.57 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Swvl Holdings Corp.
image
SWVLW has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 3
6. Ownership
Insider Ownership Swvl Holdings Corp.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

Swvl Holdings Corp. SWVLW

image
COUNTRY AE
INDUSTRY Software - Application
MARKET CAP $ 42.1 M
Dividend Yield 0.00%
Description Swvl Holdings Corp. provides mass transit ridesharing services. It offers B2C Swvl Retail, which provides riders with a network of minibuses and other vehicles running on fixed or semi-fixed routes within cities; Swvl Travel that allows riders to book rides on long-distance intercity routes on vehicle available through the Swvl platform or through third-party services; and Swvl Business, a transport as a service enterprise product for businesses, schools, municipal transit agencies, and other customers. The company was incorporated in 2017 and is headquartered in Dubai, the United Arab Emirates.
Contact The Offices 4, Dubai, https://www.swvl.com
IPO Date None
Employees 606
Officers Mr. Mostafa Kandil Chairman & Chief Executive Officer Mr. Abdullah Mansour Interim Chief Financial Officer