We raise our fair value range after the transaction to SEK 73-89 per share. It is based on a P/E range of 10-15x for ‘22e net profit, an earnout range of SEK 0-30m, distributable cash of SEK 157m and a valuation of Capacent’s share in Commended.ai of SEK 9m.