The Discounted Cash Flow (DCF) valuation of Ependion AB (EPEN.ST) is 114.37 SEK. With the latest stock price at 90.30 SEK, the upside of Ependion AB based on DCF is 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.2% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 74.36 - 224.69 | 114.37 |
| Upside | -17.7% - 148.8% | 26.7% |