The Discounted Cash Flow (DCF) valuation of Headsent AB (publ) (HEAD.ST) is 59.90 SEK. With the latest stock price at 7.98 SEK, the upside of Headsent AB (publ) based on DCF is 650.7%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 4.5% | 4.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 59.31 - 60.92 | 59.90 |
| Upside | 643.2% - 663.4% | 650.7% |