The Discounted Cash Flow (DCF) valuation of Nelly Group AB (publ) (NELLY.ST) is 36.35 SEK. With the latest stock price at 29.75 SEK, the upside of Nelly Group AB (publ) based on DCF is 22.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.2% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 26.75 - 55.92 | 36.35 |
| Upside | -10.1% - 88.0% | 22.2% |