The Discounted Cash Flow (DCF) valuation of Tellusgruppen AB (TELLUS.ST) is (30.16) SEK. With the latest stock price at 5.95 SEK, the upside of Tellusgruppen AB based on DCF is -606.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.3% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (195.31) - (17.75) | (30.16) |
| Upside | -3382.6% - -398.3% | -606.9% |