The Discounted Cash Flow (DCF) valuation of Cibus Nordic Real Estate AB (publ) (CIBUS.ST) is 316.64 SEK. With the latest stock price at 145.50 SEK, the upside of Cibus Nordic Real Estate AB (publ) based on DCF is 117.6%.
Based on the latest price of 145.50 SEK and our DCF valuation, Cibus Nordic Real Estate AB (publ) (CIBUS.ST) is a buy. buying CIBUS.ST stocks now will result in a potential gain of 117.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.9% | 5.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 208.23 - 511.18 | 316.64 |
| Upside | 43.1% - 251.3% | 117.6% |