The Discounted Cash Flow (DCF) valuation of Nimbus Group AB (publ) (BOAT.ST) is (21.34) SEK. With the latest stock price at 13.60 SEK, the upside of Nimbus Group AB (publ) based on DCF is -256.9%.
Based on the latest price of 13.60 SEK and our DCF valuation, Nimbus Group AB (publ) (BOAT.ST) is a sell. selling BOAT.ST stocks now will result in a potential gain of 256.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.3% | 8.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (29.67) - (18.01) | (21.34) |
| Upside | -318.2% - -232.5% | -256.9% |