The Discounted Cash Flow (DCF) valuation of Adtraction Group AB (ADTR.ST) is 80.97 SEK. With the latest stock price at 32.80 SEK, the upside of Adtraction Group AB based on DCF is 146.9%.
Based on the latest price of 32.80 SEK and our DCF valuation, Adtraction Group AB (ADTR.ST) is a buy. buying ADTR.ST stocks now will result in a potential gain of 146.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.5% | 5.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 58.12 - 144.32 | 80.97 |
| Upside | 77.2% - 340.0% | 146.9% |