The Discounted Cash Flow (DCF) valuation of Endomines AB (publ) (ENDO.ST) is (60,760,094,371,822,584.00) SEK. With the latest stock price at 51.80 SEK, the upside of Endomines AB (publ) based on DCF is -1.1729747948228307e+17%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.8% | 5.1% |
| Long-term Growth Rate | 3.0% - 3.9% | 3.4% |
| Fair Price | (175,687,515,271,980,800.00) - (36,700,954,040,925,024.00) | (60,760,094,371,822,584.00) |
| Upside | -3.3916508739764646e+17% - -7.085126262726849e+16% | -1.1729747948228307e+17% |