The Discounted Cash Flow (DCF) valuation of Nordic Waterproofing Holding AB (NWG.ST) is 183.94 SEK. With the latest stock price at 171.00 SEK, the upside of Nordic Waterproofing Holding AB based on DCF is 7.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 112.03 - 428.38 | 183.94 |
| Upside | -34.5% - 150.5% | 7.6% |