The Discounted Cash Flow (DCF) valuation of ICA Gruppen AB (ICA.ST) is 507.40 ICA Gruppen. With the latest stock price at 536.00 ICA Gruppen, the upside of ICA Gruppen AB based on DCF is 16.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 386.85 - 722.54 | 507.40 |
| Upside | -10.9% - 66.3% | 16.8% |