The Discounted Cash Flow (DCF) valuation of Evolution Gaming Group AB (publ) (EVO.ST) is 1,316.79 SEK. With the latest stock price at 682.60 SEK, the upside of Evolution Gaming Group AB (publ) based on DCF is 92.9%.
Based on the latest price of 682.60 SEK and our DCF valuation, Evolution Gaming Group AB (publ) (EVO.ST) is a buy. buying EVO.ST stocks now will result in a potential gain of 92.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.9% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,049.22 - 1,796.31 | 1,316.79 |
| Upside | 53.7% - 163.2% | 92.9% |