The Discounted Cash Flow (DCF) valuation of Photocat A/S (PCAT.ST) is (14.16) SEK. With the latest stock price at 11.50 SEK, the upside of Photocat A/S based on DCF is -223.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.1% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (117.96) - (7.80) | (14.16) |
| Upside | -1125.7% - -167.8% | -223.1% |