The Discounted Cash Flow (DCF) valuation of Ranplan Group Ab (RPLAN.ST) is (19.14) SEK. With the latest stock price at 1.45 SEK, the upside of Ranplan Group Ab based on DCF is -1419.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.8% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (65.76) - (11.61) | (19.14) |
| Upside | -4635.5% - -900.7% | -1419.8% |