The Discounted Cash Flow (DCF) valuation of Eltel AB (ELTEL.ST) is 50.14 SEK. With the latest stock price at 6.40 SEK, the upside of Eltel AB based on DCF is 683.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 8.8% | 6.4% |
| Long-term Growth Rate | 2.5% - 3.7% | 3.1% |
| Fair Price | 21.08 - 787.80 | 50.14 |
| Upside | 229.4% - 12209.3% | 683.4% |