The Discounted Cash Flow (DCF) valuation of Loomis AB (LOOMIS.ST) is 452.83 SEK. With the latest stock price at 346.40 SEK, the upside of Loomis AB based on DCF is 30.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.7% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 337.10 - 672.99 | 452.83 |
| Upside | -2.7% - 94.3% | 30.7% |