The Discounted Cash Flow (DCF) valuation of BillerudKorsnas AB (publ) (BILL.ST) is 138.76 SEK. With the latest stock price at 109.90 SEK, the upside of BillerudKorsnas AB (publ) based on DCF is 26.3%.
Based on the latest price of 109.90 SEK and our DCF valuation, BillerudKorsnas AB (publ) (BILL.ST) is a buy. buying BILL.ST stocks now will result in a potential gain of 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.3% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 97.22 - 236.52 | 138.76 |
| Upside | -11.5% - 115.2% | 26.3% |