The Discounted Cash Flow (DCF) valuation of Nepa AB (NEPA.ST) is (32.29) SEK. With the latest stock price at 18.55 SEK, the upside of Nepa AB based on DCF is -274.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 5.9% | 5.5% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (207.52) - (17.08) | (32.29) |
| Upside | -1218.7% - -192.1% | -274.0% |