The Discounted Cash Flow (DCF) valuation of Capacent Holding AB (publ) (CAPAC.ST) is (211.54) SEK. With the latest stock price at 39.20 SEK, the upside of Capacent Holding AB (publ) based on DCF is -639.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,991.94) - (114.87) | (211.54) |
| Upside | -5181.5% - -393.0% | -639.6% |