The Discounted Cash Flow (DCF) valuation of G5 Entertainment AB (publ) (G5EN.ST) is 182.33 SEK. With the latest stock price at 109.00 SEK, the upside of G5 Entertainment AB (publ) based on DCF is 67.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 157.78 - 221.00 | 182.33 |
| Upside | 44.8% - 102.8% | 67.3% |