The Discounted Cash Flow (DCF) valuation of BillerudKorsnas AB (publ) (BILL.ST) is 138.45 SEK. With the latest stock price at 96.45 SEK, the upside of BillerudKorsnas AB (publ) based on DCF is 43.5%.
Based on the latest price of 96.45 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 43.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 96.60 - 238.12 | 138.45 |
| Upside | 0.2% - 146.9% | 43.5% |