The Discounted Cash Flow (DCF) valuation of Bonzun AB (publ ) (BONZUN.ST) is (0.49) SEK. With the latest stock price at 0.01 SEK, the upside of Bonzun AB (publ ) based on DCF is -6485.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.48) - (0.27) | (0.49) |
| Upside | -45876.8% - -3653.1% | -6485.9% |