The Discounted Cash Flow (DCF) valuation of Cary Group Holding AB (CARY.ST) is 25.46 SEK. With the latest stock price at 76.05 SEK, the upside of Cary Group Holding AB based on DCF is -66.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.8% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.94 - 66.11 | 25.46 |
| Upside | -85.6% - -13.1% | -66.5% |