The Discounted Cash Flow (DCF) valuation of Granges AB (GRNG.ST) is 175.76 SEK. With the latest stock price at 131.60 SEK, the upside of Granges AB based on DCF is 33.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 133.31 - 250.39 | 175.76 |
| Upside | 1.3% - 90.3% | 33.6% |