The Discounted Cash Flow (DCF) valuation of Brilliant Future AB (BRILL.ST) is (39.07) SEK. With the latest stock price at 4.48 SEK, the upside of Brilliant Future AB based on DCF is -972.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.0% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (93.41) - (24.89) | (39.07) |
| Upside | -2185.1% - -655.5% | -972.1% |