The Discounted Cash Flow (DCF) valuation of Evolution Gaming Group AB (publ) (EVO.ST) is 1,178.84 SEK. With the latest stock price at 916.80 SEK, the upside of Evolution Gaming Group AB (publ) based on DCF is 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 963.84 - 1,536.94 | 1,178.84 |
| Upside | 5.1% - 67.6% | 28.6% |