The Discounted Cash Flow (DCF) valuation of BillerudKorsnas AB (publ) (BILL.ST) is 394.07 SEK. With the latest stock price at 98.45 SEK, the upside of BillerudKorsnas AB (publ) based on DCF is 300.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.4% | 5.5% |
| Long-term Growth Rate | 2.5% - 4.4% | 3.4% |
| Fair Price | 202.66 - 3,380.83 | 394.07 |
| Upside | 105.9% - 3334.1% | 300.3% |