The Discounted Cash Flow (DCF) valuation of LumenRadio AB (LUMEN.ST) is 110.80 SEK. With the latest stock price at 100.20 SEK, the upside of LumenRadio AB based on DCF is 10.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 78.55 - 206.27 | 110.80 |
| Upside | -21.6% - 105.9% | 10.6% |