The Discounted Cash Flow (DCF) valuation of G5 Entertainment AB (publ) (G5EN.ST) is 168.45 SEK. With the latest stock price at 89.40 SEK, the upside of G5 Entertainment AB (publ) based on DCF is 88.4%.
Based on the latest price of 89.40 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 88.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.2% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 143.15 - 210.30 | 168.45 |
| Upside | 60.1% - 135.2% | 88.4% |