The Discounted Cash Flow (DCF) valuation of Binero Group AB (publ) (BINERO.ST) is (10.77) SEK. With the latest stock price at 2.62 SEK, the upside of Binero Group AB (publ) based on DCF is -510.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.8% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (83.21) - (5.89) | (10.77) |
| Upside | -3276.0% - -324.9% | -510.9% |