The Discounted Cash Flow (DCF) valuation of Hedera Group AB (publ) (HEGR.ST) is 9.04 SEK. With the latest stock price at 3.00 SEK, the upside of Hedera Group AB (publ) based on DCF is 201.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.6% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.61 - 13.45 | 9.04 |
| Upside | 120.4% - 348.4% | 201.3% |