The Discounted Cash Flow (DCF) valuation of Firefly AB (FIRE.ST) is 165.98 SEK. With the latest stock price at 187.50 SEK, the upside of Firefly AB based on DCF is -11.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.4% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 114.39 - 332.30 | 165.98 |
| Upside | -39.0% - 77.2% | -11.5% |