The Discounted Cash Flow (DCF) valuation of Dustin Group AB (DUST.ST) is 5.58 SEK. With the latest stock price at 4.40 SEK, the upside of Dustin Group AB based on DCF is 26.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 7.4% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.11 - 13.59 | 5.58 |
| Upside | -52.1% - 208.8% | 26.8% |