The Discounted Cash Flow (DCF) valuation of Nimbus Group AB (publ) (BOAT.ST) is 22.82 SEK. With the latest stock price at 16.35 SEK, the upside of Nimbus Group AB (publ) based on DCF is 39.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.3% | 8.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 12.18 - 55.76 | 22.82 |
| Upside | -25.5% - 241.0% | 39.6% |