The Discounted Cash Flow (DCF) valuation of Drillcon AB (DRIL.ST) is 6.05 SEK. With the latest stock price at 4.54 SEK, the upside of Drillcon AB based on DCF is 33.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 7.6% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3.94 - 11.64 | 6.05 |
| Upside | -13.3% - 156.3% | 33.3% |