The Discounted Cash Flow (DCF) valuation of Duni AB (DUNI.ST) is 122.95 SEK. With the latest stock price at 88.30 SEK, the upside of Duni AB based on DCF is 39.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.8% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 85.50 - 207.32 | 122.95 |
| Upside | -3.2% - 134.8% | 39.2% |