The Discounted Cash Flow (DCF) valuation of UPM-Kymmene Oyj (UPM.HE) is 15.38 EUR. With the latest stock price at 26.71 EUR, the upside of UPM-Kymmene Oyj based on DCF is -42.4%.
Based on the latest price of 26.71 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 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 9.55 - 29.81 | 15.38 |
| Upside | -64.3% - 11.6% | -42.4% |