The Discounted Cash Flow (DCF) valuation of Kambi Group PLC (KAMBI.ST) is 156.83 SEK. With the latest stock price at 105.20 SEK, the upside of Kambi Group PLC based on DCF is 49.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 129.92 - 202.68 | 156.83 |
| Upside | 23.5% - 92.7% | 49.1% |