The Discounted Cash Flow (DCF) valuation of CodeMill AB (publ) (CDMIL.ST) is (54.02) SEK. With the latest stock price at 16.80 SEK, the upside of CodeMill AB (publ) based on DCF is -421.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.0% | 6.6% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | (559.06) - (28.72) | (54.02) |
| Upside | -3427.8% - -271.0% | -421.5% |