The Discounted Cash Flow (DCF) valuation of SEB SA (SK.PA) is 134.32 EUR. With the latest stock price at 92.45 EUR, the upside of SEB SA based on DCF is 45.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 86.99 - 245.60 | 134.32 |
| Upside | -5.9% - 165.7% | 45.3% |