The Discounted Cash Flow (DCF) valuation of Azelio AB (AZELIO.ST) is (245,768,804.80) SEK. With the latest stock price at 0.42 SEK, the upside of Azelio AB based on DCF is -58516382195.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.7% | 5.5% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (1,942,976,930.47) - (129,883,802.82) | (245,768,804.80) |
| Upside | -462613554974.1% - -30924715057.1% | -58516382195.7% |