The Discounted Cash Flow (DCF) valuation of Embellence Group AB (publ) (EMBELL.ST) is 51.98 SEK. With the latest stock price at 34.20 SEK, the upside of Embellence Group AB (publ) based on DCF is 52.0%.
Based on the latest price of 34.20 SEK and our DCF valuation, Embellence Group AB (publ) (EMBELL.ST) is a buy. buying EMBELL.ST stocks now will result in a potential gain of 52.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 41.49 - 69.75 | 51.98 |
| Upside | 21.3% - 103.9% | 52.0% |