The Discounted Cash Flow (DCF) valuation of Freja eID Group AB (FREJA.ST) is (710.89) SEK. With the latest stock price at 10.35 SEK, the upside of Freja eID Group AB based on DCF is -6968.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.1% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | (5,133.79) - (388.17) | (710.89) |
| Upside | -49701.9% - -3850.4% | -6968.5% |