The Discounted Cash Flow (DCF) valuation of Loyal Solutions A/S (LOYAL.ST) is (166.00) SEK. With the latest stock price at 8.15 SEK, the upside of Loyal Solutions A/S based on DCF is -2136.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.5% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (762.92) - (102.70) | (166.00) |
| Upside | -9460.9% - -1360.1% | -2136.8% |