The Discounted Cash Flow (DCF) valuation of Ependion AB (EPEN.ST) is 171.53 SEK. With the latest stock price at 118.00 SEK, the upside of Ependion AB based on DCF is 45.4%.
Based on the latest price of 118.00 SEK and our DCF valuation, Ependion AB (EPEN.ST) is a buy. buying EPEN.ST stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 89.24 - 988.21 | 171.53 |
| Upside | -24.4% - 737.5% | 45.4% |