The Discounted Cash Flow (DCF) valuation of UPM-Kymmene Oyj (UPM.HE) is 25.12 EUR. With the latest stock price at 21.94 EUR, the upside of UPM-Kymmene Oyj based on DCF is 14.5%.
Based on the latest price of 21.94 EUR and our DCF valuation, UPM-Kymmene Oyj (UPM.HE) is a buy. buying UPM.HE stocks now will result in a potential gain of 14.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 15.39 - 53.72 | 25.12 |
| Upside | -29.9% - 144.9% | 14.5% |