The Discounted Cash Flow (DCF) valuation of OptiFreeze AB (OPTI.ST) is (387.33) SEK. With the latest stock price at 5.27 SEK, the upside of OptiFreeze AB based on DCF is -7449.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.6% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (789.01) - (259.30) | (387.33) |
| Upside | -15071.8% - -5020.3% | -7449.7% |