The Discounted Cash Flow (DCF) valuation of Boozt AB (BOOZT.ST) is 310.97 SEK. With the latest stock price at 126.90 SEK, the upside of Boozt AB based on DCF is 145.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.3% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 169.70 - 2,181.43 | 310.97 |
| Upside | 33.7% - 1619.0% | 145.1% |