The Discounted Cash Flow (DCF) valuation of CombinedX AB (publ) (CX.ST) is 61.91 SEK. With the latest stock price at 32.80 SEK, the upside of CombinedX AB (publ) based on DCF is 88.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 50.99 - 79.23 | 61.91 |
| Upside | 55.5% - 141.6% | 88.7% |