The Discounted Cash Flow (DCF) valuation of AcadeMedia AB (ACAD.ST) is 126.93 SEK. With the latest stock price at 66.10 SEK, the upside of AcadeMedia AB based on DCF is 92.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 8.3% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 58.50 - 283.21 | 126.93 |
| Upside | -11.5% - 328.5% | 92.0% |