The Discounted Cash Flow (DCF) valuation of Nilsson Special Vehicles AB (publ) (NILS.ST) is 4.49 SEK. With the latest stock price at 3.02 SEK, the upside of Nilsson Special Vehicles AB (publ) based on DCF is 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 17.0% | 11.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.24 - 17.14 | 4.49 |
| Upside | -25.8% - 467.5% | 48.6% |