The Discounted Cash Flow (DCF) valuation of Doro AB (DORO.ST) is 45.44 SEK. With the latest stock price at 32.60 SEK, the upside of Doro AB based on DCF is 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.5% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 31.21 - 120.15 | 45.44 |
| Upside | -4.3% - 268.6% | 39.4% |