The Discounted Cash Flow (DCF) valuation of Intrum AB (INTRUM.ST) is 21.79 SEK. With the latest stock price at 29.77 SEK, the upside of Intrum AB based on DCF is -26.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 11.7% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (172.89) - 4,022.33 | 21.79 |
| Upside | -680.8% - 13411.3% | -26.8% |