The Discounted Cash Flow (DCF) valuation of CAG Group AB (CAG.ST) is 157.90 SEK. With the latest stock price at 110.00 SEK, the upside of CAG Group AB based on DCF is 43.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 128.68 - 206.79 | 157.90 |
| Upside | 17.0% - 88.0% | 43.5% |