The Discounted Cash Flow (DCF) valuation of Curando Nordic AB (CUR.ST) is (22.78) SEK. With the latest stock price at 7.04 SEK, the upside of Curando Nordic AB based on DCF is -423.6%.

Is CUR.ST a buy or a sell?

Based on the latest price of 7.04 SEK and our DCF valuation, Curando Nordic AB (CUR.ST) is a sell. Selling CUR.ST stocks now will result in a potential gain of 423.6%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	5.2% - 8.0%	6.6%
Long-term Growth Rate	3.0% - 4.9%	4.0%
Fair Price	(247.68) - (11.46)	(22.78)
Upside	-3618.2% - -262.7%	-423.6%

7.04 SEK

Stock Price

(22.78) SEK

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

CUR.ST DCF Valuation: Revenue & Expenses Forecast

(SEK in millions)		Projections

	12-2020	12-2021	12-2022	12-2023	12-2024	12-2025

Revenue	1	0	0	0	0	0
% Growth	86%	-33%	3%	2%	2%	2%

Cost of goods sold	2	1	1	1	1	1
% of Revenue	253%	241%	229%	217%	206%	196%

Selling, G&A expenses	(3)	(2)	(2)	(2)	(2)	(3)
% of Revenue	544%	544%	544%	544%	544%	544%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(3)	(2)	(2)	(2)	(2)	(2)
% of Revenue	498%	498%	498%	498%	498%	498%

Tax expense	0	0	0	0	0	0
Tax rate	0%	0%	0%	0%	0%	0%

Net profit	(4)	(3)	(3)	(3)	(3)	(3)
% Margin	-689%	-294%	-309%	-321%	-332%	-345%