The Discounted Cash Flow (DCF) valuation of Intrum AB (INTRUM.ST) is 25.38 SEK. With the latest stock price at 35.25 SEK, the upside of Intrum AB based on DCF is -28.0%.
Based on the latest price of 35.25 SEK and our DCF valuation, Intrum AB (INTRUM.ST) is a sell. selling INTRUM.ST stocks now will result in a potential gain of 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.2% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | (38.74) - 131.76 | 25.38 |
| Upside | -209.9% - 273.8% | -28.0% |