The Discounted Cash Flow (DCF) valuation of Dustin Group AB (DUST.ST) is 1.60 SEK. With the latest stock price at 1.57 SEK, the upside of Dustin Group AB based on DCF is 2.2%.
Based on the latest price of 1.57 SEK and our DCF valuation, Dustin Group AB (DUST.ST) is a buy. buying DUST.ST stocks now will result in a potential gain of 2.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 15.2% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.12 - 63.76 | 1.60 |
| Upside | -92.1% - 3971.5% | 2.2% |