The Discounted Cash Flow (DCF) valuation of Crayon Group Holding ASA (CRAYN.OL) is 214.60 NOK. With the latest stock price at 144.00 NOK, the upside of Crayon Group Holding ASA based on DCF is 49.0%.
Based on the latest price of 144.00 NOK and our DCF valuation, Crayon Group Holding ASA (CRAYN.OL) is a buy. buying CRAYN.OL stocks now will result in a potential gain of 49.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 140.10 - 467.95 | 214.60 |
| Upside | -2.7% - 225.0% | 49.0% |