The Discounted Cash Flow (DCF) valuation of Orexo AB (ORX.ST) is (149.79) SEK. With the latest stock price at 18.20 SEK, the upside of Orexo AB based on DCF is -923.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | (648.53) - (92.15) | (149.79) |
| Upside | -3663.4% - -606.3% | -923.0% |