The Discounted Cash Flow (DCF) valuation of Adapteo Oyj (ADAPT.ST) is 102.50 SEK. With the latest stock price at 163.00 SEK, the upside of Adapteo Oyj based on DCF is -37.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.0% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 17.66 - 537.29 | 102.50 |
| Upside | -89.2% - 229.6% | -37.1% |