The Discounted Cash Flow (DCF) valuation of NCAB Group AB (publ) (NCAB.ST) is 72.39 SEK. With the latest stock price at 51.05 SEK, the upside of NCAB Group AB (publ) based on DCF is 41.8%.
Based on the latest price of 51.05 SEK and our DCF valuation, NCAB Group AB (publ) (NCAB.ST) is a buy. buying NCAB.ST stocks now will result in a potential gain of 41.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.7% | 5.6% |
| Long-term Growth Rate | 2.5% - 4.3% | 3.4% |
| Fair Price | 37.85 - 647.79 | 72.39 |
| Upside | -25.8% - 1168.9% | 41.8% |