The Discounted Cash Flow (DCF) valuation of Intervacc AB (IVACC.ST) is (871.15) SEK. With the latest stock price at 2.50 SEK, the upside of Intervacc AB based on DCF is -34946.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.0% | 6.6% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | (9,064.65) - (462.22) | (871.15) |
| Upside | -362685.9% - -18588.9% | -34946.0% |