The Discounted Cash Flow (DCF) valuation of ITAB Shop Concept AB (ITAB.ST) is 31.52 SEK. With the latest stock price at 21.80 SEK, the upside of ITAB Shop Concept AB based on DCF is 44.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.8% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 23.61 - 47.66 | 31.52 |
| Upside | 8.3% - 118.6% | 44.6% |