The Discounted Cash Flow (DCF) valuation of Unibap AB (UNIBAP.ST) is (19.85) SEK. With the latest stock price at 3.82 SEK, the upside of Unibap AB based on DCF is -619.7%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.4% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (42.21) - (13.19) | (19.85) |
| Upside | -1204.9% - -445.3% | -619.7% |