The Discounted Cash Flow (DCF) valuation of NCAB Group AB (publ) (NCAB.ST) is 78.50 SEK. With the latest stock price at 61.95 SEK, the upside of NCAB Group AB (publ) based on DCF is 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.1% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 48.81 - 203.93 | 78.50 |
| Upside | -21.2% - 229.2% | 26.7% |