The Discounted Cash Flow (DCF) valuation of Adtraction Group AB (ADTR.ST) is 260.31 SEK. With the latest stock price at 34.60 SEK, the upside of Adtraction Group AB based on DCF is 652.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.3% | 4.9% |
| Long-term Growth Rate | 2.5% - 4.3% | 3.4% |
| Fair Price | 147.81 - 1,513.68 | 260.31 |
| Upside | 327.2% - 4274.8% | 652.3% |