The Discounted Cash Flow (DCF) valuation of CellaVision AB (CEVI.ST) is 301.22 SEK. With the latest stock price at 226.50 SEK, the upside of CellaVision AB based on DCF is 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.8% | 5.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 169.63 - 1,960.65 | 301.22 |
| Upside | -25.1% - 765.6% | 33.0% |