The Discounted Cash Flow (DCF) valuation of Bonesupport Holding AB (BONEX.ST) is (66.78) SEK. With the latest stock price at 353.60 SEK, the upside of Bonesupport Holding AB based on DCF is -118.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.1% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (584.68) - (35.41) | (66.78) |
| Upside | -265.4% - -110.0% | -118.9% |