The Discounted Cash Flow (DCF) valuation of Ellen AB (ELN.ST) is (19.15) SEK. With the latest stock price at 1.02 SEK, the upside of Ellen AB based on DCF is -1977.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.2% | 4.7% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (93.81) - (10.68) | (19.15) |
| Upside | -9296.6% - -1146.9% | -1977.3% |