The Discounted Cash Flow (DCF) valuation of Rugvista Group AB (publ) (RUG.ST) is 83.79 SEK. With the latest stock price at 61.60 SEK, the upside of Rugvista Group AB (publ) based on DCF is 36.0%.
Based on the latest price of 61.60 SEK and our DCF valuation, Rugvista Group AB (publ) (RUG.ST) is a buy. buying RUG.ST stocks now will result in a potential gain of 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.4% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 53.36 - 299.95 | 83.79 |
| Upside | -13.4% - 386.9% | 36.0% |