The Discounted Cash Flow (DCF) valuation of Kalleback Property Invest AB (KAPIAB.ST) is 399.92 SEK. With the latest stock price at 177.00 SEK, the upside of Kalleback Property Invest AB based on DCF is 125.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.6% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 302.09 - 563.78 | 399.92 |
| Upside | 70.7% - 218.5% | 125.9% |