The Discounted Cash Flow (DCF) valuation of Cyber Security 1 AB (CYB1.ST) is 1.37 SEK. With the latest stock price at 0.01 SEK, the upside of Cyber Security 1 AB based on DCF is 19491.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.3% - 3.9% | 3.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.73 - 8.64 | 1.37 |
| Upside | 10280.4% - 123277.7% | 19491.8% |