The Discounted Cash Flow (DCF) valuation of Nitro Games Oyj (NITRO.ST) is (300,192.08) SEK. With the latest stock price at 2.26 SEK, the upside of Nitro Games Oyj based on DCF is -13282935.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.7% | 4.8% |
| Long-term Growth Rate | 3.0% - 3.6% | 3.3% |
| Fair Price | (1,796,338.79) - (162,710.36) | (300,192.08) |
| Upside | -79484117.2% - -7199673.3% | -13282935.3% |