The Discounted Cash Flow (DCF) valuation of Elisa Oyj (ELISA.HE) is 45.08 EUR. With the latest stock price at 41.82 EUR, the upside of Elisa Oyj based on DCF is 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30.74 - 79.79 | 45.08 |
| Upside | -26.5% - 90.8% | 7.8% |