The Discounted Cash Flow (DCF) valuation of Nkt A/S (NKT.CO) is 512.78 DKK. With the latest stock price at 866.50 DKK, the upside of Nkt A/S based on DCF is -40.8%.
Based on the latest price of 866.50 DKK and our DCF valuation, Nkt A/S (NKT.CO) is a sell. selling NKT.CO stocks now will result in a potential gain of 40.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.4% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 396.05 - 898.51 | 512.78 |
| Upside | -54.3% - 3.7% | -40.8% |