The Discounted Cash Flow (DCF) valuation of Endomines AB (publ) (ENDO.ST) is (74,010,622,818,100,704.00) SEK. With the latest stock price at 51.80 SEK, the upside of Endomines AB (publ) based on DCF is -1.4287765022799374e+17%.
Based on the latest price of 51.80 SEK and our DCF valuation, Endomines AB (publ) (ENDO.ST) is a sell. selling ENDO.ST stocks now will result in a potential gain of 1.4287765022799374e+17%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.5% | 5.0% |
| Long-term Growth Rate | 3.0% - 4.3% | 3.6% |
| Fair Price | (401,237,887,990,866,368.00) - (40,973,292,934,009,016.00) | (74,010,622,818,100,704.00) |
| Upside | -7.74590517356885e+17% - -7.909902110812562e+16% | -1.4287765022799374e+17% |