The Discounted Cash Flow (DCF) valuation of Nyfosa AB (NYF.ST) is 119.31 SEK. With the latest stock price at 111.10 SEK, the upside of Nyfosa AB based on DCF is 7.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 7.5% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 57.76 - 260.83 | 119.31 |
| Upside | -48.0% - 134.8% | 7.4% |