The Discounted Cash Flow (DCF) valuation of Nelly Group AB (publ) (NELLY.ST) is 46.16 SEK. With the latest stock price at 39.95 SEK, the upside of Nelly Group AB (publ) based on DCF is 15.5%.
Based on the latest price of 39.95 SEK and our DCF valuation, Nelly Group AB (publ) (NELLY.ST) is a buy. buying NELLY.ST stocks now will result in a potential gain of 15.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37.65 - 59.95 | 46.16 |
| Upside | -5.7% - 50.1% | 15.5% |