The Discounted Cash Flow (DCF) valuation of Sword Group SE (SWP.PA) is 47.78 EUR. With the latest stock price at 35.95 EUR, the upside of Sword Group SE based on DCF is 32.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.5% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 32.42 - 93.50 | 47.78 |
| Upside | -9.8% - 160.1% | 32.9% |