The Discounted Cash Flow (DCF) valuation of EQT AB (EQT.ST) is 186.22 SEK. With the latest stock price at 286.70 SEK, the upside of EQT AB based on DCF is -35.0%.
Based on the latest price of 286.70 SEK and our DCF valuation, EQT AB (EQT.ST) is a sell. selling EQT.ST stocks now will result in a potential gain of 35.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.6% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 128.77 - 334.57 | 186.22 |
| Upside | -55.1% - 16.7% | -35.0% |