The Discounted Cash Flow (DCF) valuation of Scandinavian Real Heart AB (HEART.ST) is (1,521.30) SEK. With the latest stock price at 12.98 SEK, the upside of Scandinavian Real Heart AB based on DCF is -11820.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.8% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8,595.67) - (856.32) | (1,521.30) |
| Upside | -66322.4% - -6697.2% | -11820.4% |