The Discounted Cash Flow (DCF) valuation of UPM-Kymmene Oyj (UPM.HE) is 20.68 EUR. With the latest stock price at 23.23 EUR, the upside of UPM-Kymmene Oyj based on DCF is -11.0%.
Based on the latest price of 23.23 EUR and our DCF valuation, UPM-Kymmene Oyj (UPM.HE) is a sell. selling UPM.HE stocks now will result in a potential gain of 11.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.64 - 36.74 | 20.68 |
| Upside | -41.3% - 58.2% | -11.0% |