The Discounted Cash Flow (DCF) valuation of Concentric AB (COIC.ST) is 187.52 SEK. With the latest stock price at 230.00 SEK, the upside of Concentric AB based on DCF is -18.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 122.76 - 394.37 | 187.52 |
| Upside | -46.6% - 71.5% | -18.5% |