The Discounted Cash Flow (DCF) valuation of Tempest Security AB (TSEC.ST) is (10.64) SEK. With the latest stock price at 10.30 SEK, the upside of Tempest Security AB based on DCF is -203.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.5% | 5.5% |
| Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
| Fair Price | (55.95) - (7.42) | (10.64) |
| Upside | -643.2% - -172.0% | -203.3% |