The Discounted Cash Flow (DCF) valuation of Tethys Oil AB (TETY.ST) is 46.67 SEK. With the latest stock price at 57.50 SEK, the upside of Tethys Oil AB based on DCF is -18.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.8% | 5.9% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | 27.12 - 344.77 | 46.67 |
| Upside | -52.8% - 499.6% | -18.8% |