The Discounted Cash Flow (DCF) valuation of Magnolia Bostad AB (MAG.ST) is 84.32 Magnolia Bostad. With the latest stock price at 75.70 Magnolia Bostad, the upside of Magnolia Bostad AB based on DCF is 11.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.5% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 38.92 - 221.15 | 84.32 |
| Upside | -48.6% - 192.1% | 11.4% |