The Discounted Cash Flow (DCF) valuation of Note AB (publ) (NOTE.ST) is 208.96 SEK. With the latest stock price at 162.10 SEK, the upside of Note AB (publ) based on DCF is 28.9%.
Based on the latest price of 162.10 SEK and our DCF valuation, Note AB (publ) (NOTE.ST) is a buy. buying NOTE.ST stocks now will result in a potential gain of 28.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 135.67 - 468.30 | 208.96 |
| Upside | -16.3% - 188.9% | 28.9% |