The Discounted Cash Flow (DCF) valuation of Doxa AB (DOXA.ST) is (1.85) SEK. With the latest stock price at 0.60 SEK, the upside of Doxa AB based on DCF is -407.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.4% | 5.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (13.10) - (1.02) | (1.85) |
| Upside | -2283.9% - -269.8% | -407.7% |