The Discounted Cash Flow (DCF) valuation of NextCell Pharma AB (NXTCL.ST) is (30.74) SEK. With the latest stock price at 1.74 SEK, the upside of NextCell Pharma AB based on DCF is -1867.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.8% | 6.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (109.97) - (18.19) | (30.74) |
| Upside | -6420.0% - -1145.1% | -1867.0% |