The Discounted Cash Flow (DCF) valuation of LeoVegas AB (publ) (LEO.ST) is 80.33 SEK. With the latest stock price at 60.95 SEK, the upside of LeoVegas AB (publ) based on DCF is 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 51.75 - 184.12 | 80.33 |
| Upside | -15.1% - 202.1% | 31.8% |