The Discounted Cash Flow (DCF) valuation of Paxman AB (publ) (PAX.ST) is (16.17) SEK. With the latest stock price at 63.00 SEK, the upside of Paxman AB (publ) based on DCF is -125.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (51.67) - (9.82) | (16.17) |
| Upside | -182.0% - -115.6% | -125.7% |