The Discounted Cash Flow (DCF) valuation of Stille AB (STIL.ST) is 198.87 SEK. With the latest stock price at 208.00 SEK, the upside of Stille AB based on DCF is -4.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.5% | 6.0% |
| Long-term Growth Rate | 2.5% - 4.3% | 3.4% |
| Fair Price | 111.85 - 1,930.57 | 198.87 |
| Upside | -46.2% - 828.2% | -4.4% |