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%.
Based on the latest price of 75.70 Magnolia Bostad and our DCF valuation, Magnolia Bostad AB (MAG.ST) is a buy. buying MAG.ST stocks now will result in a potential gain of 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% |