The Discounted Cash Flow (DCF) valuation of Bonesupport Holding AB (BONEX.ST) is 143.14 SEK. With the latest stock price at 194.00 SEK, the upside of Bonesupport Holding AB based on DCF is -26.2%.
Based on the latest price of 194.00 SEK and our DCF valuation, Bonesupport Holding AB (BONEX.ST) is a sell. selling BONEX.ST stocks now will result in a potential gain of 26.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 87.73 - 466.47 | 143.14 |
| Upside | -54.8% - 140.4% | -26.2% |