The Discounted Cash Flow (DCF) valuation of Kjell Group AB (publ) (KJELL.ST) is 24.74 SEK. With the latest stock price at 11.90 SEK, the upside of Kjell Group AB (publ) based on DCF is 107.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 4.3% | 4.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 18.29 - 34.22 | 24.74 |
| Upside | 53.7% - 187.6% | 107.9% |