The Discounted Cash Flow (DCF) valuation of Semcon AB (SEMC.ST) is 194.38 SEK. With the latest stock price at 156.60 SEK, the upside of Semcon AB based on DCF is 24.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 138.07 - 351.28 | 194.38 |
| Upside | -11.8% - 124.3% | 24.1% |