The Discounted Cash Flow (DCF) valuation of Evolution Gaming Group AB (publ) (EVO.ST) is 1,274.44 SEK. With the latest stock price at 863.00 SEK, the upside of Evolution Gaming Group AB (publ) based on DCF is 47.7%.
Based on the latest price of 863.00 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 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.4% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,031.95 - 1,686.77 | 1,274.44 |
| Upside | 19.6% - 95.5% | 47.7% |