The Discounted Cash Flow (DCF) valuation of Coor Service Management Holding AB (COOR.ST) is 49.70 SEK. With the latest stock price at 34.68 SEK, the upside of Coor Service Management Holding AB based on DCF is 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.3% | 4.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 34.40 - 76.83 | 49.70 |
| Upside | -0.8% - 121.5% | 43.3% |