The Discounted Cash Flow (DCF) valuation of Netel Holding AB (publ) (NETEL.ST) is 19.46 SEK. With the latest stock price at 13.46 SEK, the upside of Netel Holding AB (publ) based on DCF is 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.6% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11.82 - 33.65 | 19.46 |
| Upside | -12.2% - 150.0% | 44.5% |