The Discounted Cash Flow (DCF) valuation of AdderaCare AB (ADDERA.ST) is 4.94 SEK. With the latest stock price at 3.60 SEK, the upside of AdderaCare AB based on DCF is 37.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.3% | 6.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.66 - 16.61 | 4.94 |
| Upside | -26.2% - 361.3% | 37.2% |