The Discounted Cash Flow (DCF) valuation of G5 Entertainment AB (publ) (G5EN.ST) is 73.22 SEK. With the latest stock price at 54.50 SEK, the upside of G5 Entertainment AB (publ) based on DCF is 34.3%.
Based on the latest price of 54.50 SEK and our DCF valuation, G5 Entertainment AB (publ) (G5EN.ST) is a buy. buying G5EN.ST stocks now will result in a potential gain of 34.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 56.92 - 126.89 | 73.22 |
| Upside | 4.4% - 132.8% | 34.3% |