The Discounted Cash Flow (DCF) valuation of Jetpak Top Holding AB (publ) (JETPAK.ST) is 137.46 SEK. With the latest stock price at 103.00 SEK, the upside of Jetpak Top Holding AB (publ) based on DCF is 33.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.3% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 77.22 - 643.81 | 137.46 |
| Upside | -25.0% - 525.1% | 33.5% |