The Discounted Cash Flow (DCF) valuation of Embellence Group AB (publ) (EMBELL.ST) is 41.52 SEK. With the latest stock price at 30.50 SEK, the upside of Embellence Group AB (publ) based on DCF is 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.4% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 33.44 - 54.12 | 41.52 |
| Upside | 9.6% - 77.4% | 36.1% |